1.076
RevenueSR B
2.447
2.394
2.369
2.355
2.364
2.362
2.394
2.377
2.331
2.350
1.135
(0.12%)
(0.22%)
74
12.68
Revenue growth%
17.51
18.17
15.80
13.67
12.92
15.90
14.95
17.61
16.93
17.22
27.99
16.93
16.41
74
8.81
Gross margin%
13.79
12.69
11.42
14.08
13.36
14.76
12.19
13.21
14.72
13.03
2.88
13.21
13.28
31
26.65
Operating margin%
15.99
14.24
16.86
17.47
19.92
21.63
20.11
19.28
17.62
20.15
4.83
20.11
18.45
39
3.70
Net margin%
23.28
25.71
23.33
23.89
24.73
25.04
25.67
24.56
27.08
25.01
18.48
25.04
24.87
8
6.212
P/E ratio (avg)x
7.703
8.298
9.035
9.406
8.506
8.235
7.247
7.554
7.960
7.767
17.51
7.767
8.098
54
10.38
EV/EBITx
8.002
8.957
9.132
9.780
11.09
10.72
11.41
12.22
11.64
12.54
8.958
11.64
10.91
79
21.51
FCF yield (avg)%
20.06
20.18
22.21
21.73
22.91
22.55
22.60
24.30
23.61
22.49
22.74
22.60
22.52
18
12.77
FCF margin%
7.05
8.97
10.31
9.09
10.61
12.54
14.52
14.44
16.49
15.96
23.19
14.52
11.58
65
0.183
FCF / Net incomex
1.895
1.820
2.067
2.340
2.327
2.459
2.293
2.302
2.486
2.727
0.935
2.459
2.315
58
23.71
ROIC%
31.74
31.64
32.77
35.39
37.33
39.95
40.70
42.56
40.92
38.53
29.81
40.70
37.93
87
25.12
Return on equity%
26.31
28.23
27.04
24.59
23.83
20.99
18.18
15.23
13.36
15.54
17.55
15.54
22.41
70
6.81
Return on assets%
5.43
6.01
3.24
2.06
0.40
3.14
4.10
3.22
3.55
3.16
18.28
3.22
3.23
32
2.00
EPSSR
18.25
18.06
20.62
24.56
27.91
32.95
33.33
34.54
37.04
36.68
2.15
5.62%
7.74%
—
2.79
EPS growth%
22.00
19.25
21.72
24.00
23.46
24.87
26.81
29.23
29.33
30.39
6.15
29.23
24.44
35
7.78
Bookvalue per shSR
8.24
8.67
8.66
8.13
7.26
6.35
6.98
6.86
6.66
7.12
7.42
(0.38%)
(2.78%)
—
11.40
FCF per shareSR
17.07
17.67
19.98
21.28
23.77
24.40
24.89
28.12
27.23
25.45
7.72
1.38%
4.16%
—
7.39
Dividend per shSR
10.83
11.27
10.76
10.23
9.67
9.89
9.34
10.22
9.45
9.83
5.82
0.32%
(0.43%)
—
22.42
Div yield (avg)%
33.28
34.21
34.88
35.09
33.05
35.78
37.68
37.94
39.18
37.56
26.18
37.68
35.44
51
15.29
Payout ratio%
28.66
27.48
28.12
25.54
27.54
25.23
24.46
25.86
27.65
26.31
21.79
25.86
26.90
36
116.1
Shares (diluted)M
121.1
113.4
103.4
112.6
110.4
112.3
100.5
93.31
99.02
105.0
121.6
(1.01%)
(1.89%)
27
12.63
Buyback yield%
25.22
27.70
30.14
29.75
32.25
30.05
29.81
31.11
33.80
35.67
10.78
31.11
30.09
16
0.434
D/E ratiox
0.957
0.914
0.792
0.695
0.666
0.716
0.756
0.660
0.711
0.660
1.270
0.711
0.713
5
0.090
Enterprise valueSR B
1.292
1.322
1.423
1.548
1.736
1.837
1.814
1.681
1.915
1.884
0.148
1.66%
3.94%
40
0.771
LT debtSR B
1.419
1.527
1.429
1.279
1.350
1.462
1.453
1.287
1.354
1.358
0.202
0.12%
0.08%
72
Cost of revenue
(0.03%)
1.02×
Operating expenses
0.02%
1.02×
Cash and investments
19.82%
Property and equipment
16.44%
Spread over hurdle
20.94%