11.98
RevenueSR M
18.70
19.07
18.94
19.59
19.59
19.55
20.14
20.00
20.30
20.81
12.68
1.21%
1.01%
62
3.19
Revenue growth%
11.32
13.80
16.46
17.46
17.77
16.86
18.20
19.50
19.69
19.51
4.36
19.50
17.62
6
5.89
Gross margin%
25.39
24.82
22.14
24.12
23.70
22.80
22.15
24.73
26.17
23.38
25.14
23.38
23.91
9
8.88
Operating margin%
4.20
3.72
2.45
3.55
5.48
4.32
5.89
7.87
8.02
10.65
30.00
7.87
4.90
57
26.18
Net margin%
28.26
27.16
24.74
27.62
25.01
27.84
29.45
31.98
30.14
27.79
12.70
29.45
27.82
19
33.81
P/E ratio (avg)x
14.60
12.72
12.28
12.16
11.03
10.84
10.51
10.11
8.970
8.628
26.17
10.11
10.94
29
10.22
EV/EBITx
4.794
4.840
4.545
4.757
5.016
5.051
4.781
4.265
4.393
4.393
21.55
4.393
4.769
24
16.85
FCF yield (avg)%
15.09
15.43
17.55
17.16
15.04
17.11
14.48
11.80
12.94
15.13
23.20
14.48
15.11
35
7.46
FCF margin%
2.93
2.82
3.47
5.66
6.91
4.21
3.11
0.47
0.40
0.40
22.63
0.47
3.02
7
0.365
FCF / Net incomex
0.818
0.850
0.817
0.918
1.015
1.138
1.227
1.255
1.305
1.488
0.571
1.255
1.076
71
27.51
ROIC%
24.12
23.98
22.89
21.23
21.01
19.16
17.27
16.99
18.79
18.64
22.54
18.64
20.08
12
8.95
Return on equity%
9.10
11.70
14.14
14.18
13.40
13.07
13.32
15.57
14.33
16.67
23.33
14.33
13.77
64
24.29
Return on assets%
7.84
8.52
8.68
9.80
8.17
9.59
10.68
8.29
11.26
11.25
24.88
10.68
9.13
20
1.21
EPSSR
4.42
4.65
5.46
5.27
5.45
6.43
6.77
8.00
8.39
9.72
1.29
12.26%
8.72%
—
23.43
EPS growth%
9.64
10.14
10.13
7.51
5.54
6.37
8.03
5.42
7.23
5.57
9.05
6.37
7.37
32
0.82
Bookvalue per shSR
2.38
2.25
2.02
1.84
1.67
1.59
1.49
1.38
1.43
1.49
2.27
(2.31%)
(3.81%)
—
2.20
FCF per shareSR
2.96
2.71
2.60
2.65
2.64
2.69
2.31
2.25
2.25
2.08
0.72
(4.61%)
(4.71%)
—
3.70
Dividend per shSR
2.34
2.35
2.51
2.28
2.54
2.39
2.53
2.51
2.59
2.60
1.44
0.49%
1.88%
—
12.78
Div yield (avg)%
18.64
20.55
22.80
24.45
25.46
27.22
29.88
31.26
34.12
32.43
7.29
31.26
26.34
83
26.67
Payout ratio%
20.48
23.21
24.86
21.95
20.51
22.33
22.62
25.36
24.67
27.52
10.27
24.67
22.92
52
7.447
Shares (diluted)M
9.887
9.828
11.07
10.67
11.99
13.37
13.83
12.85
13.10
13.27
7.533
2.05%
4.34%
38
15.07
Buyback yield%
14.11
11.92
10.59
12.93
12.49
11.08
9.53
8.51
6.32
3.87
2.29
8.51
10.83
73
1.521
D/E ratiox
2.219
2.495
2.802
2.964
2.650
2.393
2.317
2.398
2.607
2.519
1.433
2.398
2.507
93
8.026
Enterprise valueSR M
1.353
1.220
1.172
1.067
1.121
1.087
1.075
1.012
1.109
1.212
20.47
1.58%
(0.75%)
7
6.420
LT debtSR M
6.513
6.053
5.593
5.895
6.466
7.044
7.166
6.870
6.386
6.072
3.909
(1.25%)
0.04%
24
Cost of revenue
0.54%
0.95×
Operating expenses
1.35%
1.03×
Goodwill & intangibles
16.22%