23.25
RevenueSR M
13.07
14.30
15.46
16.44
17.95
19.08
20.56
22.04
23.94
25.94
23.93
7.64%
7.98%
38
12.70
Revenue growth%
20.36
20.52
21.16
20.43
21.26
20.97
23.41
23.21
22.02
19.28
27.98
22.02
21.06
48
3.78
Gross margin%
32.15
30.31
31.05
28.78
26.38
24.42
21.46
24.04
24.01
21.81
6.02
24.01
25.40
93
16.76
Operating margin%
14.17
15.18
15.83
17.31
17.48
20.37
18.55
19.24
17.01
19.13
10.89
19.13
17.39
59
9.20
Net margin%
33.66
35.13
32.93
32.61
30.64
31.71
28.75
29.80
30.27
27.62
10.98
29.80
31.17
27
30.71
P/E ratio (avg)x
23.21
24.86
26.00
29.85
32.34
36.11
36.87
36.68
41.38
45.53
12.30
36.87
34.22
6
19.56
EV/EBITx
15.24
15.39
15.67
14.55
13.59
13.89
14.62
14.65
14.09
14.94
16.66
14.62
14.64
54
11.13
FCF yield (avg)%
0.40
0.40
2.98
1.93
2.82
4.90
5.76
8.56
6.24
8.28
19.97
6.24
3.94
13
16.67
FCF margin%
21.26
23.75
25.90
25.15
23.60
24.72
26.92
24.68
22.09
20.90
28.60
24.68
24.21
77
0.602
FCF / Net incomex
1.383
1.510
1.469
1.371
1.426
1.459
1.578
1.519
1.537
1.558
0.233
1.537
1.490
8
16.35
ROIC%
10.71
12.41
9.91
12.31
15.09
15.63
13.12
15.95
14.87
15.57
3.62
15.57
13.99
79
16.50
Return on equity%
22.49
19.52
18.27
20.71
17.99
17.91
20.20
22.15
20.75
23.03
10.59
20.75
20.46
60
21.46
Return on assets%
29.19
31.58
28.70
27.10
24.24
22.82
20.04
17.45
16.41
19.38
9.96
19.38
23.53
17
2.20
EPSSR
2.12
1.98
2.06
2.08
1.94
1.95
2.03
2.25
2.44
2.72
2.44
7.05%
2.82%
—
9.45
EPS growth%
8.71
6.19
6.68
7.23
7.76
6.14
3.50
4.76
7.17
6.51
13.88
6.14
6.59
47
2.59
Bookvalue per shSR
2.40
2.45
2.52
2.70
2.94
3.11
3.34
3.18
2.91
3.05
0.63
0.73%
1.91%
—
2.88
FCF per shareSR
3.59
4.24
4.92
5.81
6.03
6.40
6.98
6.91
7.71
7.95
1.53
5.69%
8.29%
—
1.53
Dividend per shSR
0.60
0.61
0.71
0.80
0.80
0.82
0.87
1.02
1.08
1.25
2.92
9.25%
9.26%
—
28.46
Div yield (avg)%
18.61
21.53
22.34
24.00
21.88
19.55
18.94
18.33
18.09
19.62
24.63
18.94
19.58
68
28.01
Payout ratio%
8.83
6.08
6.81
7.54
8.42
7.92
10.27
8.90
7.63
8.50
20.15
8.50
8.17
56
3.361
Shares (diluted)M
3.590
3.168
2.995
2.899
2.515
2.548
2.318
2.351
2.065
1.815
3.386
(6.32%)
(6.02%)
28
28.16
Buyback yield%
26.10
25.96
25.37
27.13
24.40
24.24
25.41
24.00
23.78
21.22
14.58
24.00
24.89
89
0.350
D/E ratiox
0.447
0.466
0.507
0.466
0.433
0.485
0.491
0.465
0.462
0.525
0.506
0.485
0.466
55
12.54
Enterprise valueSR M
29.17
27.63
28.34
29.36
27.85
26.47
28.89
26.24
25.92
27.50
9.710
(0.25%)
0.34%
74
12.79
LT debtSR M
14.03
16.13
18.89
18.89
20.63
22.80
23.74
28.04
30.59
30.37
24.07
8.04%
9.26%
67
Cost of revenue
8.24%
1.02×
Operating expenses
7.82%
0.99×
Property and equipment
14.42%
Spread over hurdle
(0.90%)