4.545
RevenueSR B
8.395
8.989
9.558
9.999
10.25
10.75
11.19
11.50
11.79
12.29
4.836
3.69%
4.57%
87
2.80
Revenue growth%
29.26
29.80
29.84
31.74
28.98
27.87
27.02
27.44
25.29
25.56
25.49
27.02
28.42
40
9.31
Gross margin%
24.05
25.41
24.88
26.08
25.57
24.75
22.99
21.72
23.91
22.32
20.38
22.99
24.40
50
8.56
Operating margin%
28.84
28.36
30.75
32.57
32.41
33.07
34.47
32.42
33.16
31.03
14.07
33.07
32.42
22
14.02
Net margin%
7.83
6.89
5.15
6.11
6.74
6.97
8.44
7.53
7.47
5.55
26.56
7.47
6.93
20
11.06
P/E ratio (avg)x
30.85
31.13
31.92
36.12
42.49
47.52
45.90
45.48
43.73
43.97
21.75
45.48
43.11
93
16.66
EV/EBITx
34.83
34.95
40.62
40.64
39.67
47.55
46.40
47.41
47.95
54.58
33.15
47.55
43.52
78
12.54
FCF yield (avg)%
27.16
26.35
24.59
24.16
23.28
22.87
22.96
20.41
17.95
19.29
7.90
20.41
23.12
16
8.13
FCF margin%
29.83
26.89
28.01
28.14
30.74
31.16
29.94
32.18
33.84
30.85
22.83
31.16
30.34
53
0.483
FCF / Net incomex
1.089
1.162
1.041
0.970
0.979
0.908
0.944
0.945
1.041
1.138
1.540
0.945
1.010
16
7.73
ROIC%
26.05
27.20
25.91
27.91
25.42
24.40
24.91
27.46
26.73
24.78
2.80
24.91
25.98
14
9.50
Return on equity%
22.19
21.17
22.37
20.87
18.04
18.23
18.29
21.18
23.58
25.52
8.01
21.18
21.18
27
25.47
Return on assets%
9.22
6.37
5.45
3.18
4.45
5.46
7.41
7.67
8.14
7.51
3.03
7.51
6.89
20
40.54
EPSSR
35.40
31.18
31.82
35.06
37.95
40.68
45.41
41.44
40.67
45.10
43.90
3.51%
2.19%
—
14.24
EPS growth%
14.20
13.54
16.24
19.21
16.31
14.62
13.46
14.03
17.00
16.60
19.91
14.62
15.43
68
88.71
Bookvalue per shSR
91.49
89.12
79.05
82.34
86.55
88.44
83.61
83.00
76.58
72.74
67.95
(3.42%)
(3.10%)
—
66.58
FCF per shareSR
68.15
73.45
82.09
98.12
103.83
108.40
104.77
112.18
119.74
140.05
72.54
6.17%
7.91%
—
100.97
Dividend per shSR
84.39
82.23
73.17
64.91
62.48
56.11
58.96
52.20
51.69
51.47
97.36
(3.80%)
(5.46%)
—
25.64
Div yield (avg)%
28.45
27.85
25.76
24.18
22.54
22.96
25.11
23.15
21.37
19.01
12.15
22.96
23.67
71
13.29
Payout ratio%
19.45
17.77
17.65
19.71
19.10
17.70
17.41
15.50
14.41
16.30
22.02
16.30
17.67
44
79.95
Shares (diluted)M
79.78
75.07
81.47
82.05
80.82
77.89
80.73
71.60
63.97
66.53
80.03
(3.82%)
(1.37%)
14
15.69
Buyback yield%
7.11
4.14
2.95
1.15
1.24
1.53
3.58
5.02
3.09
3.96
14.09
3.58
3.33
51
1.432
D/E ratiox
0.559
0.585
0.606
0.568
0.535
0.528
0.505
0.507
0.487
0.549
1.692
0.507
0.542
37
5.542
Enterprise valueSR B
8.539
10.26
11.23
13.43
14.82
16.33
18.75
18.22
18.29
18.29
5.352
4.30%
7.87%
11
2.494
LT debtSR B
1.473
1.353
1.356
1.415
1.482
1.623
1.646
1.658
1.678
1.859
1.327
4.64%
1.40%
36
Cost of revenue
4.76%
1.02×
Operating expenses
4.43%
0.99×