42.31
RevenueSR M
41.05
44.71
48.72
51.17
53.48
57.92
60.59
65.50
70.49
75.98
44.45
7.28%
6.96%
92
9.90
Revenue growth%
22.92
21.49
19.58
19.34
21.57
24.25
22.03
19.07
19.65
20.91
13.24
20.91
21.20
33
14.08
Gross margin%
13.26
15.58
15.99
16.15
14.02
14.33
12.85
14.56
13.89
16.70
20.63
14.33
14.45
87
25.43
Operating margin%
7.23
6.06
4.35
6.25
7.07
4.40
4.87
7.73
6.94
7.90
10.03
6.94
6.60
78
22.02
Net margin%
23.04
22.77
19.89
21.94
21.41
18.81
21.68
24.62
26.45
25.92
9.11
24.62
22.35
69
9.631
P/E ratio (avg)x
18.29
20.02
19.03
20.89
19.72
21.60
20.42
21.92
21.62
21.40
9.898
21.60
20.65
71
19.23
EV/EBITx
12.18
14.73
17.55
17.41
17.16
17.97
19.73
21.51
21.94
23.00
35.64
21.51
17.76
12
20.85
FCF yield (avg)%
17.48
15.09
16.62
16.30
18.34
20.37
22.75
20.02
18.74
17.88
28.62
20.02
18.11
68
27.42
FCF margin%
22.59
23.58
22.41
20.06
19.14
20.64
19.20
20.83
19.32
16.83
19.69
19.32
20.35
23
0.241
FCF / Net incomex
0.362
0.404
0.384
0.436
0.422
0.452
0.457
0.481
0.533
0.533
1.790
0.481
0.444
27
21.51
ROIC%
22.42
25.32
25.73
27.81
25.19
25.84
24.28
26.18
28.05
25.77
4.96
25.84
25.75
19
18.94
Return on equity%
15.69
16.00
13.53
16.18
16.88
19.77
21.20
22.16
23.30
25.99
6.18
22.16
18.33
32
29.58
Return on assets%
11.52
11.75
13.16
11.04
13.47
10.94
11.23
11.23
9.22
8.55
3.61
10.94
11.23
17
6.98
EPSSR
8.61
9.61
10.71
12.04
13.96
14.65
14.32
13.36
13.26
13.72
7.42
(0.35%)
6.12%
—
10.37
EPS growth%
4.60
3.10
1.54
1.49
1.10
3.56
2.87
3.48
1.93
1.05
20.03
2.87
2.40
58
9.86
Bookvalue per shSR
12.80
13.63
15.21
15.32
16.76
16.41
15.06
15.26
14.37
13.70
12.70
(3.96%)
1.87%
—
5.01
FCF per shareSR
7.06
7.39
7.24
6.48
7.30
7.60
8.57
7.81
8.82
9.77
2.69
6.00%
4.10%
—
9.91
Dividend per shSR
5.70
6.72
7.77
8.15
8.65
10.04
9.73
9.50
9.13
9.54
13.18
1.98%
6.78%
—
20.13
Div yield (avg)%
2.82
1.85
3.69
2.91
5.84
4.46
1.76
0.40
0.40
0.40
16.12
0.40
2.34
52
10.04
Payout ratio%
18.88
19.50
20.22
18.33
15.66
14.32
17.08
14.10
11.82
9.70
23.40
14.10
16.37
62
5.865
Shares (diluted)M
5.835
5.991
6.114
6.111
6.513
6.000
6.714
7.342
8.161
7.626
5.737
3.20%
2.64%
29
28.19
Buyback yield%
22.42
25.21
25.59
27.88
25.03
27.64
27.81
26.55
25.14
24.34
11.49
26.55
25.40
48
1.158
D/E ratiox
1.168
1.215
1.182
1.152
1.103
1.159
1.031
1.041
1.124
1.244
0.469
1.124
1.156
10
57.75
Enterprise valueSR M
36.91
41.34
43.20
48.60
50.71
50.63
45.39
41.65
39.66
42.01
28.43
(3.70%)
1.38%
28
57.34
LT debtSR M
19.26
22.61
25.75
29.25
28.00
31.19
29.88
32.51
34.25
39.12
30.96
6.92%
8.86%
13
Cost of revenue
7.00%
1.00×
Operating expenses
6.61%
0.97×
Spread over hurdle
21.39%