20.84
RevenueSR M
22.95
24.25
24.80
26.16
26.56
27.56
29.20
29.60
30.19
31.49
22.50
3.46%
3.51%
76
25.47
Revenue growth%
9.76
7.82
8.27
8.40
8.71
8.68
6.01
7.97
10.95
12.21
13.89
8.68
8.54
12
21.59
Gross margin%
24.65
27.50
26.44
25.25
23.10
22.94
22.82
25.14
22.24
21.23
27.89
22.82
23.88
37
21.85
Operating margin%
7.34
7.03
6.62
4.86
5.69
4.62
4.71
6.67
8.77
10.78
26.19
6.67
6.65
25
28.43
Net margin%
30.76
28.68
30.08
28.36
26.30
26.19
27.23
26.00
27.42
28.54
8.53
27.23
27.89
81
37.03
P/E ratio (avg)x
24.64
21.17
20.08
21.05
19.53
18.34
19.95
20.35
18.37
17.21
21.96
18.37
20.02
11
32.24
EV/EBITx
23.06
25.58
24.05
23.62
22.29
21.64
23.13
25.02
24.41
26.71
10.61
24.41
23.84
85
26.97
FCF yield (avg)%
22.64
24.81
26.87
26.76
28.58
30.56
32.02
33.48
34.05
31.22
23.75
32.02
29.57
76
22.20
FCF margin%
10.68
12.05
13.02
11.75
12.78
13.96
14.87
13.63
13.03
14.92
4.70
13.96
13.02
90
1.071
FCF / Net incomex
1.173
1.038
0.935
0.839
0.817
0.739
0.808
0.803
0.795
0.867
1.205
0.803
0.828
93
16.29
ROIC%
8.07
7.59
5.05
7.43
8.60
9.51
9.31
7.47
4.90
1.93
11.39
7.47
7.53
39
6.03
Return on equity%
14.93
17.03
14.25
15.31
18.02
17.81
19.93
19.11
18.86
16.23
14.08
18.86
17.42
29
2.98
Return on assets%
30.48
31.00
30.03
31.29
30.91
30.01
30.00
30.38
27.93
28.16
6.05
30.00
30.20
39
4.91
EPSSR
4.81
4.58
4.64
5.01
5.19
5.93
6.56
6.53
7.04
7.63
5.29
8.02%
5.90%
—
22.32
EPS growth%
25.02
23.49
20.75
20.28
22.92
24.97
26.62
27.86
29.06
27.64
3.78
27.64
25.00
51
3.80
Bookvalue per shSR
5.41
4.91
5.39
5.81
6.09
5.59
5.78
5.40
5.85
6.05
2.52
(0.12%)
0.52%
—
4.35
FCF per shareSR
2.26
2.41
2.52
2.48
2.54
2.85
2.80
2.70
3.06
3.06
1.83
3.79%
2.67%
—
4.10
Dividend per shSR
2.99
2.78
2.85
2.49
2.60
2.49
2.19
1.85
1.66
1.55
1.19
(9.82%)
(6.39%)
—
24.93
Div yield (avg)%
11.98
14.25
16.15
13.59
16.39
17.52
16.48
14.22
13.06
11.76
5.81
14.22
14.23
63
19.86
Payout ratio%
24.69
23.56
20.77
18.79
18.39
18.28
16.82
14.31
11.81
10.39
16.24
14.31
18.34
41
5.035
Shares (diluted)M
3.536
3.463
3.280
3.500
3.137
2.764
2.532
2.371
2.226
2.012
4.991
(8.50%)
(6.67%)
87
20.85
Buyback yield%
25.47
25.10
25.68
24.76
22.33
23.54
21.86
22.82
21.91
21.14
18.61
21.91
23.18
18
0.316
D/E ratiox
0.694
0.753
0.864
0.894
0.964
0.894
1.038
1.128
1.061
1.212
1.269
1.061
0.929
13
27.28
Enterprise valueSR M
33.03
36.29
33.06
36.07
32.60
33.07
30.77
27.73
27.72
27.11
22.93
(3.62%)
(2.02%)
48
32.33
LT debtSR M
51.26
47.63
46.36
46.30
52.62
56.82
59.48
59.15
59.54
66.38
10.41
4.76%
2.57%
92
Cost of revenue
3.66%
1.01×
Operating expenses
3.48%
1.00×
Goodwill & intangibles
18.94%
Spread over hurdle
(5.52%)