8.378
RevenueSR M
5.602
6.052
6.706
7.189
7.692
8.440
9.194
10.00
10.98
11.79
9.061
8.93%
8.79%
30
2.21
Revenue growth%
3.19
3.07
5.19
2.63
5.04
3.80
2.87
4.68
4.23
6.80
14.06
4.23
4.02
16
29.15
Gross margin%
6.88
5.96
3.14
5.35
7.86
5.13
5.28
3.06
3.19
0.80
27.96
3.19
5.20
42
2.90
Operating margin%
8.17
10.50
13.03
13.88
14.42
16.70
16.56
17.16
18.79
20.64
20.36
17.16
15.49
12
17.38
Net margin%
29.25
29.19
27.05
25.20
25.46
25.16
27.39
27.69
27.75
25.88
23.43
27.39
27.22
49
29.68
P/E ratio (avg)x
17.40
17.35
18.14
20.21
18.89
20.18
22.96
21.59
23.44
22.66
36.97
22.66
20.19
83
25.91
EV/EBITx
12.25
14.19
14.69
15.93
16.94
19.08
22.96
24.04
25.42
29.12
23.46
24.04
18.01
78
19.28
FCF yield (avg)%
4.98
4.84
6.75
7.84
8.26
6.76
6.31
6.42
4.62
1.71
3.61
6.31
6.37
28
23.79
FCF margin%
15.67
16.86
19.43
17.60
16.06
18.19
16.98
17.06
14.83
14.46
14.38
16.98
16.92
60
1.374
FCF / Net incomex
0.750
0.758
0.835
0.860
0.836
0.889
0.879
0.983
1.074
1.192
1.460
0.983
0.869
11
9.62
ROIC%
18.04
19.15
19.09
21.81
19.78
16.79
17.76
19.37
16.84
14.89
20.01
16.84
18.56
50
20.61
Return on equity%
34.14
33.55
33.02
30.38
30.77
31.71
29.55
31.67
34.35
34.90
2.37
31.71
32.37
7
5.00
Return on assets%
19.46
18.61
15.74
17.40
20.31
18.57
17.65
19.80
18.00
18.93
7.31
18.57
18.59
84
0.11
EPSSR
0.11
0.10
0.11
0.13
0.12
0.11
0.11
0.11
0.11
0.10
0.12
(3.46%)
0.16%
—
8.27
EPS growth%
16.21
17.75
20.15
19.54
17.84
19.50
17.65
15.74
13.01
12.91
17.41
15.74
17.70
84
0.11
Bookvalue per shSR
0.09
0.10
0.10
0.09
0.10
0.11
0.12
0.13
0.11
0.11
0.03
1.74%
1.44%
—
0.14
FCF per shareSR
0.12
0.11
0.12
0.11
0.10
0.09
0.08
0.08
0.08
0.07
0.07
(5.44%)
(4.59%)
—
0.11
Dividend per shSR
0.16
0.17
0.16
0.15
0.15
0.14
0.14
0.14
0.16
0.17
0.12
3.15%
(0.11%)
—
19.51
Div yield (avg)%
11.95
12.75
11.86
14.39
15.61
15.71
16.66
17.64
15.45
17.27
13.04
16.66
15.53
94
18.14
Payout ratio%
15.64
13.94
11.72
9.32
8.05
8.72
9.98
12.71
14.82
17.65
5.85
12.71
12.21
18
62.98
Shares (diluted)M
60.49
61.65
60.74
62.32
62.37
55.41
55.68
54.60
52.88
52.00
65.04
(3.57%)
(2.61%)
22
26.31
Buyback yield%
29.91
32.23
33.02
33.42
32.50
34.99
37.36
38.26
35.48
33.67
28.82
35.48
33.55
37
0.394
D/E ratiox
0.850
0.974
1.044
1.101
1.083
1.110
1.145
1.259
1.451
1.724
0.334
1.259
1.105
32
10.83
Enterprise valueSR M
1.224
1.211
1.171
1.067
0.989
0.918
0.905
0.786
0.798
0.836
9.618
(3.32%)
(4.95%)
29
2.094
LT debtSR M
9.546
10.40
12.51
14.16
14.26
14.78
14.94
17.60
18.21
20.07
12.44
7.08%
7.89%
14
Cost of revenue
8.96%
1.02×
Operating expenses
8.35%
0.96×
Goodwill & intangibles
17.93%
Property and equipment
16.47%
Spread over hurdle
(2.35%)