18.85
RevenueSR M
14.96
15.87
16.76
18.09
19.11
19.81
20.67
22.00
23.33
24.14
19.76
4.79%
5.73%
22
15.89
Revenue growth%
16.59
18.53
16.24
16.72
18.15
19.49
21.88
20.69
22.63
20.72
18.61
20.72
19.01
54
16.28
Gross margin%
21.72
18.82
18.65
18.77
16.58
15.69
16.22
18.22
19.63
19.83
2.84
18.22
18.71
41
12.05
Operating margin%
26.47
27.89
30.50
31.83
32.44
33.93
32.54
30.46
31.40
34.09
19.89
32.54
31.61
45
23.61
Net margin%
16.24
15.21
17.00
14.75
17.16
19.71
19.89
20.82
19.90
17.43
24.07
19.89
17.30
78
26.75
P/E ratio (avg)x
12.96
12.80
12.45
10.98
10.01
9.863
10.73
11.04
9.879
10.52
19.58
10.52
10.85
30
23.72
EV/EBITx
11.94
14.16
14.03
14.71
14.74
16.85
17.56
19.03
21.98
23.33
28.41
19.03
15.80
11
2.63
FCF yield (avg)%
13.68
12.65
13.97
12.99
14.25
15.47
17.46
17.97
15.81
15.49
12.41
15.81
14.86
35
28.40
FCF margin%
10.35
7.77
9.16
10.44
11.97
14.47
13.89
12.14
11.37
13.97
20.49
13.89
11.67
92
0.817
FCF / Net incomex
1.188
1.391
1.558
1.703
1.724
1.988
2.348
2.464
2.892
2.983
0.835
2.464
1.856
89
29.02
ROIC%
16.80
17.36
17.15
19.28
19.03
17.69
17.13
18.77
17.16
19.63
3.03
17.69
17.52
39
2.62
Return on equity%
24.94
22.10
23.16
24.88
25.21
22.37
21.35
19.14
19.47
20.61
19.67
20.61
22.24
32
25.28
Return on assets%
5.85
8.36
10.75
10.51
9.56
12.55
12.25
14.45
17.00
16.38
12.40
14.45
11.50
38
1.41
EPSSR
3.11
2.96
2.76
2.95
3.44
3.45
3.39
3.78
4.14
4.43
1.56
5.21%
3.77%
—
16.68
EPS growth%
18.18
19.61
21.60
19.51
19.85
18.46
18.39
18.80
21.52
22.89
25.88
18.80
19.56
60
2.91
Bookvalue per shSR
3.49
3.82
4.24
4.56
5.07
5.29
6.21
7.07
8.07
8.83
0.53
11.72%
10.52%
—
1.05
FCF per shareSR
1.11
1.09
0.96
0.84
0.88
0.83
0.86
0.73
0.73
0.79
2.43
(2.14%)
(3.86%)
—
1.98
Dividend per shSR
2.30
2.39
2.21
2.34
2.26
2.22
2.46
2.76
2.78
2.50
0.57
2.07%
1.65%
—
4.38
Div yield (avg)%
7.88
6.48
7.64
9.26
10.23
8.16
5.51
8.30
8.93
7.17
5.87
8.16
8.02
56
14.59
Payout ratio%
20.35
17.53
20.15
20.30
23.13
23.42
20.94
21.04
21.76
23.61
18.43
21.76
20.99
79
2.803
Shares (diluted)M
5.303
5.552
6.476
7.058
8.130
8.317
9.429
11.20
13.53
14.75
2.809
12.66%
12.55%
21
2.71
Buyback yield%
19.57
22.35
22.72
23.44
21.72
21.60
21.62
20.47
19.12
16.16
3.76
20.47
21.61
58
0.546
D/E ratiox
1.401
1.287
1.431
1.468
1.352
1.272
1.284
1.323
1.398
1.318
0.615
1.318
1.337
52
4.408
Enterprise valueSR M
15.33
14.23
13.03
13.47
14.15
13.71
14.82
14.15
14.90
14.68
14.77
0.73%
(0.26%)
67
16.01
LT debtSR M
12.14
12.81
13.02
12.58
11.29
10.07
8.943
9.361
8.470
9.280
15.13
(3.85%)
(3.00%)
41
Cost of revenue
5.41%
0.97×
Operating expenses
6.49%
1.07×
Property and equipment
19.13%