6.632
RevenueSR M
5.645
6.225
6.799
7.249
8.059
8.980
9.952
10.68
11.87
12.84
6.915
9.76%
9.49%
25
22.48
Revenue growth%
24.35
26.37
23.91
26.84
26.10
26.64
27.16
27.12
29.32
30.46
16.36
27.16
26.74
23
2.44
Gross margin%
22.63
22.20
19.29
18.12
20.55
22.83
21.89
21.00
22.15
19.74
18.72
21.89
21.44
38
17.29
Operating margin%
31.18
31.91
30.06
30.61
30.02
27.10
24.78
23.65
20.70
17.87
16.70
23.65
28.56
20
3.00
Net margin%
30.36
28.67
29.28
26.58
29.53
27.14
24.24
23.78
22.57
21.58
19.70
23.78
26.86
24
30.56
P/E ratio (avg)x
50.20
55.35
63.22
69.25
69.44
77.89
76.22
90.59
103.2
105.4
16.66
90.59
72.83
25
37.34
EV/EBITx
25.25
26.03
25.95
29.49
32.95
36.81
38.18
40.24
38.78
36.27
23.75
38.18
34.61
53
13.11
FCF yield (avg)%
12.14
12.88
12.73
13.56
15.40
17.15
16.83
16.02
18.82
19.54
28.87
17.15
15.71
17
4.79
FCF margin%
1.57
3.15
5.30
7.77
6.43
8.29
11.16
10.65
12.84
12.20
22.59
11.16
8.03
38
0.904
FCF / Net incomex
1.737
1.520
1.584
1.460
1.274
1.220
1.099
1.209
1.207
1.177
1.470
1.207
1.247
36
10.23
ROIC%
0.40
3.02
2.85
4.15
5.14
5.24
3.34
2.96
3.19
5.98
11.10
3.34
3.27
18
10.95
Return on equity%
20.68
18.17
15.89
14.29
12.76
14.40
13.00
15.63
15.76
15.55
15.89
15.55
15.59
20
28.40
Return on assets%
23.71
25.04
26.58
25.11
23.36
20.52
23.00
25.16
27.71
27.80
17.37
25.16
25.08
83
3.10
EPSSR
2.99
3.04
2.89
2.71
2.94
3.29
3.33
3.32
3.03
2.90
3.23
(0.23%)
0.12%
—
14.31
EPS growth%
26.71
27.25
25.38
23.92
26.11
26.80
28.11
30.27
31.18
28.53
12.06
28.53
27.02
70
2.20
Bookvalue per shSR
1.72
1.81
1.69
1.65
1.65
1.45
1.33
1.33
1.37
1.41
0.53
(3.17%)
(2.12%)
—
3.68
FCF per shareSR
1.19
1.21
1.13
1.18
1.06
0.99
0.98
1.01
1.05
1.11
3.72
0.88%
(0.78%)
—
2.15
Dividend per shSR
1.78
1.67
1.57
1.75
1.55
1.72
1.70
1.88
1.99
2.15
1.98
6.71%
1.33%
—
17.32
Div yield (avg)%
7.98
8.43
7.46
10.27
9.90
10.91
12.28
12.07
14.00
14.76
20.84
12.28
10.59
94
8.32
Payout ratio%
27.41
28.50
26.50
24.93
25.11
27.25
29.04
30.53
28.80
26.51
21.27
28.80
27.33
15
1.409
Shares (diluted)M
0.888
0.926
0.930
1.018
1.080
1.147
1.123
1.141
1.152
1.027
1.430
(1.01%)
0.71%
81
16.93
Buyback yield%
17.97
20.83
21.53
19.36
22.16
23.54
22.15
22.26
20.83
21.72
18.08
22.15
21.62
94
0.551
D/E ratiox
0.210
0.214
0.202
0.211
0.204
0.204
0.200
0.201
0.182
0.188
0.729
0.200
0.203
12
12.64
Enterprise valueSR M
8.327
8.627
9.237
8.314
7.943
7.033
6.538
7.052
7.574
6.843
2.733
(2.94%)
(2.58%)
39
12.27
LT debtSR M
5.087
5.496
5.501
5.648
5.736
5.411
5.259
5.097
5.365
5.351
5.925
(1.38%)
1.47%
17
Cost of revenue
9.30%
0.98×
Operating expenses
9.76%
1.02×
Goodwill & intangibles
16.26%
Cash and investments
15.96%