14.54
RevenueSR M
23.46
23.94
24.98
25.50
25.91
26.09
26.55
26.94
27.67
28.88
16.01
2.19%
2.53%
52
28.16
Revenue growth%
30.36
31.05
29.99
28.22
27.96
29.08
31.43
31.23
33.87
32.70
24.99
31.43
30.70
27
12.02
Gross margin%
34.60
35.84
36.83
38.97
37.25
35.85
36.21
39.06
36.99
34.05
21.52
36.21
36.52
62
22.26
Operating margin%
12.19
11.37
9.44
9.68
10.78
8.12
8.40
7.56
5.15
5.12
24.34
7.56
8.92
14
11.52
Net margin%
16.74
19.58
19.59
18.70
20.90
23.03
22.24
23.04
22.97
23.50
19.51
23.03
21.57
61
14.85
P/E ratio (avg)x
44.80
45.44
54.02
53.50
64.10
65.01
75.57
84.92
83.19
84.20
11.80
83.19
64.55
69
10.09
EV/EBITx
22.67
20.99
21.28
19.29
19.03
20.20
22.25
23.35
21.50
19.20
11.73
21.50
21.14
20
13.41
FCF yield (avg)%
24.33
26.42
25.66
27.71
27.81
29.51
28.41
27.56
25.20
24.75
22.69
27.56
26.99
60
23.12
FCF margin%
28.20
27.01
29.78
28.57
29.04
31.80
32.36
29.47
31.69
33.68
16.77
31.80
29.63
38
1.215
FCF / Net incomex
0.270
0.255
0.255
0.287
0.318
0.343
0.354
0.337
0.333
0.323
0.610
0.337
0.320
26
2.35
ROIC%
7.34
6.10
7.58
8.75
6.14
5.46
6.64
5.54
4.47
1.58
14.28
5.46
6.12
16
3.26
Return on equity%
24.70
22.93
22.75
25.09
24.58
24.72
23.89
22.21
20.54
22.56
19.50
22.56
23.41
87
10.38
Return on assets%
13.45
13.73
12.53
10.02
8.65
6.93
9.46
6.80
9.23
9.51
17.60
9.23
9.48
73
0.24
EPSSR
0.59
0.62
0.65
0.73
0.75
0.82
0.82
0.87
1.02
1.11
0.25
8.26%
6.93%
—
18.95
EPS growth%
15.81
15.96
16.12
16.88
15.59
18.12
18.85
18.11
20.13
20.72
18.55
18.85
17.49
41
0.46
Bookvalue per shSR
0.38
0.34
0.31
0.29
0.27
0.29
0.27
0.29
0.30
0.31
0.12
2.66%
(1.47%)
—
0.44
FCF per shareSR
0.51
0.54
0.59
0.61
0.55
0.58
0.56
0.49
0.53
0.56
0.26
0.37%
1.70%
—
0.39
Dividend per shSR
0.10
0.10
0.11
0.12
0.10
0.11
0.12
0.10
0.10
0.10
0.12
(0.34%)
1.42%
—
18.96
Div yield (avg)%
7.25
6.39
8.69
7.89
9.44
9.30
7.06
6.97
9.97
10.61
25.40
9.30
8.29
24
25.72
Payout ratio%
16.84
19.53
19.36
16.69
17.28
19.68
22.17
23.22
25.32
26.39
21.25
23.22
19.60
57
51.27
Shares (diluted)M
67.37
66.81
79.49
86.13
90.75
98.90
109.6
106.9
107.1
107.2
51.46
3.38%
4.54%
54
27.46
Buyback yield%
13.61
12.77
11.92
13.68
10.93
12.41
14.30
14.05
11.66
13.43
21.40
13.43
13.10
20
1.066
D/E ratiox
0.770
0.840
0.893
1.031
0.983
0.953
1.061
1.024
1.189
1.129
0.671
1.061
1.004
89
31.87
Enterprise valueSR M
40.01
43.65
44.69
45.29
46.97
45.12
43.29
42.61
40.10
43.89
35.32
(1.34%)
0.64%
66
30.81
LT debtSR M
8.245
7.710
6.783
6.115
5.235
5.013
4.830
5.156
4.642
4.084
19.44
(4.84%)
(7.34%)
16
Cost of revenue
2.53%
1.00×
Operating expenses
2.88%
1.04×
Property and equipment
16.86%
Cash and investments
16.08%
Spread over hurdle
(5.68%)