7.938
RevenueSR M
12.32
12.83
13.87
14.68
15.63
16.59
17.18
18.41
19.18
20.68
8.781
5.76%
5.98%
55
14.86
Revenue growth%
7.50
6.50
4.04
1.18
0.60
0.80
0.40
0.40
0.40
0.40
2.05
0.40
0.70
22
15.42
Gross margin%
26.62
29.11
28.01
29.69
31.21
30.07
30.35
31.19
30.82
31.78
11.34
30.82
30.21
45
26.15
Operating margin%
16.97
18.07
16.09
14.09
13.31
11.91
14.54
11.99
12.41
9.52
14.76
11.99
13.70
63
25.60
Net margin%
0.40
0.94
1.56
2.67
1.69
0.53
0.40
2.16
1.67
0.40
20.50
0.53
1.25
31
32.43
P/E ratio (avg)x
9.409
9.642
9.061
8.015
8.389
9.030
8.034
8.175
8.375
7.954
35.13
8.175
8.382
44
21.29
EV/EBITx
17.27
18.21
20.48
23.26
27.11
26.18
29.74
33.89
36.64
39.18
37.59
33.89
26.65
53
3.17
FCF yield (avg)%
18.43
20.74
17.87
16.17
15.90
17.15
15.04
13.55
10.89
9.18
16.05
13.55
16.04
67
12.17
FCF margin%
25.81
25.54
24.09
25.46
26.48
26.83
26.10
28.75
26.41
27.51
7.92
26.83
26.26
47
0.807
FCF / Net incomex
0.882
0.971
1.030
1.026
1.114
1.047
1.037
1.083
0.961
0.896
0.330
1.037
1.028
12
25.58
ROIC%
27.80
27.42
25.90
25.40
26.06
26.26
27.01
24.71
27.03
25.94
29.23
26.26
26.16
44
27.70
Return on equity%
9.64
11.36
12.55
11.88
12.41
10.14
7.26
5.88
5.25
5.53
12.25
5.88
9.89
28
10.57
Return on assets%
8.10
6.00
6.08
3.93
2.35
1.08
0.40
0.58
0.40
0.48
27.74
0.48
1.71
56
1.59
EPSSR
0.40
0.44
0.47
0.50
0.48
0.48
0.44
0.43
0.43
0.43
1.70
(2.17%)
0.52%
—
15.90
EPS growth%
10.82
12.73
9.75
8.74
8.09
6.85
4.86
7.47
6.27
7.79
24.72
6.85
7.94
17
1.04
Bookvalue per shSR
2.41
2.75
2.95
3.14
3.57
4.27
4.91
4.75
4.85
5.49
1.26
9.02%
10.03%
—
1.69
FCF per shareSR
1.15
1.25
1.39
1.57
1.73
1.94
2.17
2.27
2.17
2.40
0.87
6.77%
8.74%
—
1.36
Dividend per shSR
0.99
0.97
0.90
0.91
0.99
1.03
1.03
1.07
1.23
1.22
1.88
4.12%
2.41%
—
8.97
Div yield (avg)%
15.70
16.58
17.78
20.54
17.78
20.46
21.51
19.01
16.83
14.54
27.41
19.01
17.78
94
12.61
Payout ratio%
13.92
15.13
17.43
15.97
17.89
17.67
19.28
20.00
21.81
20.45
14.25
20.00
17.78
75
6.055
Shares (diluted)M
7.239
6.975
7.014
6.905
7.748
8.250
9.035
10.51
11.00
11.88
6.046
8.93%
5.29%
42
19.64
Buyback yield%
20.39
17.80
19.32
16.99
16.56
19.18
17.34
19.45
20.40
20.11
6.86
19.45
19.25
16
0.714
D/E ratiox
0.286
0.293
0.343
0.376
0.456
0.493
0.544
0.645
0.652
0.736
0.570
0.645
0.475
78
3.715
Enterprise valueSR M
5.275
5.477
5.807
6.461
6.008
6.125
5.980
6.082
6.541
7.214
16.42
3.73%
4.03%
50
16.44
LT debtSR M
16.52
15.98
16.61
15.64
17.86
16.73
17.03
17.63
16.72
18.50
0.846
0.71%
1.07%
13
Cost of revenue
5.98%
1.00×
Operating expenses
5.27%
0.94×
Goodwill & intangibles
15.01%
Spread over hurdle
(1.39%)