26.71
RevenueSR M
31.49
34.02
36.21
39.02
41.58
45.29
47.33
49.45
53.59
57.14
27.72
6.57%
6.81%
72
16.49
Revenue growth%
28.37
29.20
31.95
31.55
28.57
30.81
29.99
32.20
30.73
30.59
21.90
30.73
30.66
25
20.99
Gross margin%
22.69
22.78
22.47
19.52
20.05
18.12
17.41
15.58
15.96
14.67
6.00
15.96
18.82
72
23.61
Operating margin%
10.44
10.44
9.51
8.05
7.02
7.67
5.83
7.83
5.10
5.86
18.07
5.86
7.75
25
9.91
Net margin%
22.83
20.05
19.36
21.45
24.08
23.02
23.13
23.97
23.81
22.95
2.25
23.13
22.98
47
13.26
P/E ratio (avg)x
8.920
8.748
9.205
10.33
10.23
11.64
13.03
15.63
16.53
17.56
16.75
15.63
10.99
63
6.940
EV/EBITx
23.56
22.29
23.52
26.37
28.79
32.28
36.87
40.87
42.11
47.44
31.87
40.87
30.54
15
11.88
FCF yield (avg)%
21.54
22.03
19.29
18.69
17.68
16.77
15.40
13.34
14.88
14.24
11.53
14.88
17.23
33
19.55
FCF margin%
18.37
20.60
19.12
20.64
18.12
17.88
15.10
18.09
20.44
21.07
18.72
18.09
18.74
38
1.142
FCF / Net incomex
0.612
0.559
0.608
0.623
0.659
0.712
0.763
0.823
0.902
0.850
0.269
0.823
0.685
65
24.95
ROIC%
18.25
15.67
13.04
11.25
9.90
8.92
9.29
10.16
7.38
9.98
21.01
9.29
10.07
79
28.06
Return on equity%
8.66
8.01
10.54
9.21
8.02
8.02
10.88
7.98
7.91
7.56
8.69
7.98
8.02
9
27.72
Return on assets%
31.06
30.49
31.54
32.98
30.95
28.90
28.39
27.99
30.24
30.55
25.31
28.90
30.52
90
2.29
EPSSR
2.47
2.83
3.40
3.51
4.17
4.05
4.59
5.20
5.96
6.59
2.40
9.57%
11.96%
—
6.26
EPS growth%
0.40
0.40
1.07
0.65
2.36
1.55
1.40
0.40
0.40
2.49
27.67
1.40
0.86
50
3.35
Bookvalue per shSR
1.50
1.51
1.38
1.53
1.67
1.53
1.62
1.75
1.85
1.66
3.26
(0.15%)
0.16%
—
2.18
FCF per shareSR
1.71
1.86
2.08
2.25
2.25
2.51
2.90
2.88
2.79
3.08
1.45
6.53%
5.94%
—
3.98
Dividend per shSR
2.66
2.26
2.17
2.16
2.19
1.87
1.72
1.67
1.41
1.30
3.68
(9.94%)
(6.42%)
—
28.75
Div yield (avg)%
11.66
12.08
12.80
12.61
15.35
12.79
11.03
13.74
14.80
13.76
5.94
13.74
12.79
20
13.07
Payout ratio%
16.48
15.99
14.67
15.22
13.56
15.99
18.84
21.31
23.63
20.65
26.88
20.65
16.24
25
7.394
Shares (diluted)M
5.638
5.507
5.231
4.765
4.477
3.849
4.084
4.228
3.942
3.424
7.387
(5.22%)
(5.28%)
93
28.28
Buyback yield%
3.63
4.84
5.25
3.69
5.40
5.87
6.93
6.61
7.65
8.79
7.67
6.93
5.64
33
1.164
D/E ratiox
0.576
0.685
0.792
0.785
0.904
1.012
1.165
1.172
1.168
1.172
1.514
1.168
0.958
66
6.625
Enterprise valueSR M
74.41
76.98
84.96
86.73
87.13
95.32
87.62
87.33
92.48
88.59
48.50
0.33%
3.08%
41
23.98
LT debtSR M
13.15
13.25
11.67
11.75
11.59
11.95
11.40
10.96
9.385
9.092
58.10
(4.74%)
(5.01%)
61
Cost of revenue
6.63%
0.98×
Operating expenses
7.10%
1.03×
Property and equipment
16.70%
Spread over hurdle
(8.19%)