16.68
RevenueSR M
23.95
24.99
25.37
26.46
27.75
28.32
29.13
30.59
31.45
32.96
17.20
3.50%
3.51%
20
13.28
Revenue growth%
6.79
7.05
4.69
2.93
0.65
0.91
0.40
0.70
0.40
0.40
11.67
0.40
0.81
46
14.71
Gross margin%
11.04
9.09
11.89
10.45
11.72
14.70
17.29
20.03
19.59
19.88
17.93
19.59
13.30
26
15.57
Operating margin%
30.22
32.45
29.74
28.01
27.37
25.19
23.82
25.85
27.40
25.66
23.77
25.66
27.39
51
10.31
Net margin%
11.69
11.75
14.14
15.48
17.10
15.27
17.82
20.77
21.60
22.71
2.22
20.77
16.29
74
28.50
P/E ratio (avg)x
35.53
36.90
40.45
40.64
41.78
47.35
53.62
59.09
56.12
62.94
37.80
56.12
44.57
20
36.04
EV/EBITx
18.02
18.91
20.82
22.78
25.13
24.76
22.44
23.89
22.33
22.02
22.10
22.44
22.38
87
25.92
FCF yield (avg)%
23.47
25.03
27.78
26.33
27.89
26.44
25.85
27.06
26.21
23.91
26.79
26.21
26.27
63
18.51
FCF margin%
11.14
11.48
13.57
16.02
17.10
18.19
16.67
18.30
19.23
17.01
18.85
18.19
16.84
69
0.104
FCF / Net incomex
1.992
2.252
2.440
2.659
3.035
2.970
2.796
2.728
2.862
2.995
1.168
2.862
2.762
43
25.61
ROIC%
20.70
21.64
18.84
21.23
18.60
19.04
16.88
14.91
12.74
11.31
16.78
14.91
18.72
5
28.72
Return on equity%
15.19
16.08
17.93
19.89
20.75
22.14
20.01
22.19
23.92
20.93
3.86
22.14
20.38
23
29.11
Return on assets%
1.03
0.40
0.40
0.40
3.31
3.45
5.33
7.09
4.85
2.48
14.72
4.85
2.89
67
0.13
EPSSR
0.20
0.19
0.19
0.19
0.21
0.21
0.19
0.17
0.16
0.17
0.14
(4.35%)
(2.35%)
—
6.91
EPS growth%
16.99
17.51
15.13
12.70
11.45
9.75
8.93
6.42
5.33
3.55
9.64
6.42
10.60
26
0.24
Bookvalue per shSR
0.17
0.18
0.20
0.19
0.21
0.22
0.21
0.23
0.21
0.23
0.09
1.33%
2.95%
—
0.20
FCF per shareSR
0.05
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.14
0.47%
(0.87%)
—
0.25
Dividend per shSR
0.17
0.19
0.21
0.19
0.20
0.22
0.20
0.20
0.19
0.21
0.23
0.63%
2.72%
—
14.08
Div yield (avg)%
24.06
23.08
23.46
24.46
25.63
27.71
28.19
28.99
31.69
33.52
6.38
28.99
26.67
45
16.12
Payout ratio%
13.42
11.30
13.47
14.23
13.51
16.28
13.95
16.02
19.01
21.37
9.36
16.28
14.09
89
53.88
Shares (diluted)M
59.04
53.03
56.72
57.18
50.06
54.32
57.10
58.71
52.07
54.08
53.66
1.56%
(0.79%)
94
6.80
Buyback yield%
18.06
17.97
20.63
18.67
17.87
15.42
14.79
17.20
18.42
21.03
11.38
17.20
18.01
94
0.421
D/E ratiox
0.589
0.608
0.541
0.514
0.543
0.553
0.546
0.565
0.504
0.511
1.757
0.546
0.545
38
12.30
Enterprise valueSR M
17.05
18.60
19.63
19.34
21.72
22.79
24.33
25.80
26.47
24.88
13.25
2.75%
4.97%
85
14.52
LT debtSR M
14.45
14.51
15.02
13.99
14.42
13.97
15.28
17.36
16.76
16.10
17.05
2.23%
1.63%
69
Cost of revenue
3.51%
1.00×
Operating expenses
3.54%
1.00×