5.286
RevenueSR M
5.402
5.465
5.529
5.709
5.732
5.996
6.073
6.276
6.342
6.554
5.450
2.72%
1.99%
18
7.61
Revenue growth%
29.98
28.89
26.92
26.12
23.73
21.73
18.76
19.30
20.89
22.78
3.22
20.89
23.25
41
22.01
Gross margin%
23.56
26.41
24.17
23.20
24.88
22.68
21.43
22.15
20.38
20.77
13.96
21.43
22.94
42
16.70
Operating margin%
2.45
2.28
0.40
1.26
1.40
0.40
1.19
3.79
5.85
8.83
28.29
3.79
1.84
35
14.72
Net margin%
4.55
2.24
0.40
3.35
6.01
8.22
11.13
11.72
12.97
14.16
25.35
11.72
7.12
34
26.53
P/E ratio (avg)x
24.50
26.67
29.99
35.43
39.22
37.27
44.15
48.31
56.36
54.36
37.53
48.31
38.24
39
9.179
EV/EBITx
9.135
9.239
9.301
9.067
9.910
9.043
8.786
8.811
9.966
10.27
29.09
9.043
9.187
29
27.52
FCF yield (avg)%
24.93
26.13
27.61
26.85
28.77
31.60
33.17
32.04
31.06
29.94
4.04
31.60
29.35
50
11.45
FCF margin%
29.36
32.35
33.57
31.60
29.99
31.73
34.11
32.66
30.19
30.89
27.07
31.73
31.66
60
1.637
FCF / Net incomex
1.121
1.002
0.923
0.959
0.893
0.884
0.807
0.737
0.712
0.703
1.396
0.737
0.889
48
20.91
ROIC%
2.40
3.96
6.32
6.18
6.20
7.18
4.65
2.41
4.08
6.03
25.28
4.65
5.34
25
19.18
Return on equity%
22.82
20.21
17.93
17.07
16.19
14.08
14.97
17.11
18.53
19.27
14.30
17.11
17.52
31
26.80
Return on assets%
10.42
12.92
11.81
9.36
7.28
4.85
2.15
4.27
2.00
3.72
15.53
3.72
6.07
22
0.94
EPSSR
0.58
0.66
0.66
0.77
0.83
0.87
0.88
1.02
1.02
1.01
1.01
3.92%
5.34%
—
18.81
EPS growth%
4.52
4.53
3.34
0.46
0.40
0.40
0.40
0.40
0.40
0.53
13.57
0.40
0.43
20
0.44
Bookvalue per shSR
0.48
0.51
0.53
0.47
0.50
0.54
0.56
0.52
0.54
0.50
0.93
(0.19%)
(0.49%)
—
0.68
FCF per shareSR
0.45
0.46
0.43
0.37
0.36
0.36
0.31
0.29
0.31
0.26
0.44
(6.50%)
(6.43%)
—
0.26
Dividend per shSR
0.11
0.11
0.10
0.09
0.08
0.07
0.08
0.08
0.08
0.08
0.53
0.54%
(3.17%)
—
17.43
Div yield (avg)%
17.04
15.44
12.64
13.87
13.17
10.63
10.76
9.12
10.17
12.19
8.61
10.63
12.41
87
14.68
Payout ratio%
36.30
34.92
35.25
36.46
39.45
41.99
39.23
41.34
39.94
42.03
17.21
41.34
39.34
71
2.683
Shares (diluted)M
5.421
6.105
7.339
8.252
9.884
11.03
12.75
13.23
15.60
18.50
2.632
13.36%
14.62%
72
6.83
Buyback yield%
32.55
33.11
35.95
33.47
32.45
31.02
31.97
34.13
34.25
32.26
8.08
32.26
32.83
90
1.685
D/E ratiox
1.258
1.394
1.535
1.525
1.629
1.496
1.456
1.317
1.462
1.332
1.155
1.456
1.459
24
1.443
Enterprise valueSR M
4.461
5.103
5.400
5.568
5.382
6.048
6.148
5.874
6.149
6.231
5.085
2.97%
3.26%
49
2.057
LT debtSR M
4.155
4.050
4.275
4.813
4.643
5.120
5.197
5.708
5.567
6.046
4.778
5.42%
5.29%
78
Cost of revenue
1.95%
1.00×
Operating expenses
3.04%
1.11×
Property and equipment
16.75%
Goodwill & intangibles
16.38%