19.11
RevenueSR M
20.41
21.45
22.70
23.55
24.63
26.05
27.62
28.96
30.10
31.66
20.31
5.15%
5.07%
58
12.07
Revenue growth%
22.72
22.85
20.22
20.72
19.28
18.75
17.96
18.86
19.66
17.79
19.77
18.75
19.47
40
15.10
Gross margin%
16.02
15.24
15.89
13.21
11.05
8.64
7.98
9.56
7.49
8.53
15.82
8.53
10.31
33
28.02
Operating margin%
24.15
26.75
24.23
25.55
22.55
23.58
25.38
23.00
24.95
23.35
28.96
23.58
24.19
60
29.51
Net margin%
22.37
25.00
25.04
24.30
26.27
25.11
28.06
27.44
26.93
28.94
5.15
27.44
25.69
30
7.721
P/E ratio (avg)x
21.88
21.40
24.95
28.35
34.16
39.36
40.43
41.51
47.20
50.10
18.06
41.51
36.76
55
35.81
EV/EBITx
32.76
37.26
37.36
36.26
33.12
31.29
28.93
29.45
28.59
31.03
7.414
29.45
32.03
8
6.32
FCF yield (avg)%
28.87
29.73
29.95
27.50
24.64
23.75
22.13
21.05
21.78
22.34
14.40
22.13
24.19
26
10.53
FCF margin%
32.89
34.66
35.59
34.49
32.62
32.93
30.42
27.62
26.04
26.81
19.76
27.62
32.76
15
1.126
FCF / Net incomex
0.298
0.321
0.352
0.363
0.354
0.325
0.333
0.350
0.378
0.397
1.665
0.350
0.351
49
27.20
ROIC%
12.49
11.42
10.68
8.78
9.38
11.40
13.35
10.83
12.34
13.23
15.68
12.34
11.41
94
7.55
Return on equity%
26.75
27.07
24.33
24.57
26.25
24.46
25.09
25.39
27.98
26.33
16.70
25.39
25.82
17
16.50
Return on assets%
17.12
18.99
19.62
21.74
21.23
22.66
21.79
20.15
19.19
17.55
21.51
20.15
19.89
80
0.15
EPSSR
0.15
0.17
0.18
0.20
0.22
0.23
0.26
0.26
0.29
0.29
0.17
5.95%
6.56%
—
22.00
EPS growth%
1.52
3.01
4.69
5.07
5.22
4.00
4.15
3.48
1.26
1.66
15.98
3.48
3.74
26
0.05
Bookvalue per shSR
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.08
(3.11%)
(3.65%)
—
0.13
FCF per shareSR
0.13
0.13
0.14
0.13
0.14
0.13
0.13
0.12
0.13
0.13
0.09
(1.74%)
(1.17%)
—
0.09
Dividend per shSR
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(4.01%)
(3.76%)
—
16.95
Div yield (avg)%
33.97
35.78
33.29
31.30
29.90
31.74
29.23
30.59
29.54
29.63
2.31
29.63
30.95
24
20.19
Payout ratio%
15.03
17.86
18.37
18.71
20.71
19.16
19.68
18.72
17.72
19.95
13.25
19.16
18.72
49
119.7
Shares (diluted)M
160.7
180.4
209.2
235.6
232.5
233.1
277.6
289.1
339.0
327.8
122.4
7.12%
7.39%
37
13.35
Buyback yield%
29.97
31.95
29.64
28.11
28.69
29.40
28.78
30.55
28.52
29.95
18.67
29.40
29.52
82
0.938
D/E ratiox
0.184
0.195
0.196
0.183
0.213
0.232
0.240
0.223
0.241
0.235
0.128
0.235
0.218
54
3.384
Enterprise valueSR M
21.09
23.01
26.30
26.46
30.04
32.64
36.39
42.37
39.58
40.56
10.76
6.19%
6.40%
10
13.83
LT debtSR M
22.60
22.12
22.49
23.78
22.57
24.04
25.95
26.62
27.31
23.32
14.79
0.65%
0.27%
30
Cost of revenue
4.96%
0.99×
Operating expenses
5.54%
1.05×
Goodwill & intangibles
17.18%
Spread over hurdle
27.09%