25.77
RevenueSR M
22.73
24.16
25.77
27.66
29.83
32.52
34.53
37.19
40.76
44.29
28.42
8.22%
7.60%
10
22.97
Revenue growth%
25.09
27.31
27.34
27.61
28.98
28.63
26.86
28.17
25.69
24.73
29.18
26.86
27.33
80
29.34
Gross margin%
19.63
19.75
20.95
21.13
23.04
23.81
23.25
23.20
20.24
17.64
3.71
23.20
21.04
47
20.73
Operating margin%
1.58
0.40
0.40
0.87
0.70
0.82
0.40
3.40
5.44
6.46
6.58
3.40
0.85
82
27.04
Net margin%
30.65
28.40
30.56
33.15
34.71
35.43
35.72
36.56
36.45
36.68
7.27
36.45
35.07
40
10.75
P/E ratio (avg)x
29.36
30.77
30.08
27.41
26.42
26.40
23.98
23.85
26.66
29.53
24.12
26.40
27.03
67
36.24
EV/EBITx
38.41
42.75
45.91
50.24
54.48
53.77
59.48
60.70
60.87
58.84
29.11
59.48
54.12
39
29.38
FCF yield (avg)%
24.45
26.83
28.82
29.57
30.61
28.08
25.43
24.10
21.61
21.42
16.99
24.10
26.13
88
2.42
FCF margin%
22.08
24.42
23.22
25.41
28.07
27.91
29.99
31.45
32.62
33.17
19.60
31.45
27.99
31
1.696
FCF / Net incomex
1.121
1.025
1.083
1.155
1.217
1.151
1.062
0.920
0.862
0.820
0.997
0.920
1.073
85
2.13
ROIC%
16.89
19.02
17.56
16.94
15.51
14.45
13.51
11.43
13.15
13.06
22.00
13.15
14.98
78
21.19
Return on equity%
27.36
26.36
26.66
29.36
31.08
30.47
32.36
32.82
30.07
31.97
15.07
31.97
30.27
91
9.52
Return on assets%
12.84
12.77
15.61
13.22
12.68
12.21
10.30
8.87
6.48
8.07
22.74
8.87
12.45
18
0.04
EPSSR
0.17
0.19
0.20
0.19
0.19
0.20
0.23
0.22
0.23
0.21
0.04
2.55%
3.21%
—
17.72
EPS growth%
5.62
5.24
4.78
3.42
1.91
1.01
0.40
0.40
1.03
0.40
14.71
0.40
1.47
49
0.16
Bookvalue per shSR
0.33
0.36
0.40
0.45
0.41
0.38
0.38
0.39
0.37
0.35
0.24
(3.40%)
1.67%
—
0.04
FCF per shareSR
0.24
0.26
0.29
0.31
0.37
0.39
0.44
0.48
0.52
0.60
0.08
9.72%
9.73%
—
0.05
Dividend per shSR
0.16
0.16
0.16
0.16
0.17
0.21
0.25
0.29
0.28
0.32
0.11
13.07%
8.41%
—
3.76
Div yield (avg)%
10.45
9.25
11.62
9.71
7.06
8.33
10.73
8.76
10.44
10.97
17.04
10.44
10.08
47
28.04
Payout ratio%
14.43
13.12
14.23
11.88
9.24
9.57
8.50
7.11
4.52
5.62
22.08
7.11
9.40
18
93.54
Shares (diluted)M
90.38
96.40
103.8
102.0
120.5
140.4
151.1
172.3
191.2
200.4
94.94
10.70%
8.13%
52
6.59
Buyback yield%
25.98
23.15
25.63
26.79
28.81
30.26
31.46
29.38
28.48
26.23
8.31
29.38
27.63
74
0.285
D/E ratiox
1.322
1.496
1.781
1.950
2.142
2.141
2.329
2.667
2.672
2.861
0.382
2.667
2.142
71
34.49
Enterprise valueSR M
37.88
38.89
43.22
49.67
51.67
60.79
60.29
58.92
60.16
66.75
13.01
5.26%
6.64%
64
28.46
LT debtSR M
32.79
30.21
34.16
37.45
35.32
32.07
36.48
40.15
36.52
39.95
2.316
2.50%
0.91%
64
Cost of revenue
7.60%
1.00×
Operating expenses
7.75%
1.01×
Cash and investments
17.06%