22.26
RevenueSR M
28.26
29.21
29.98
30.52
31.12
31.42
32.20
32.62
33.56
34.96
23.13
2.35%
2.34%
61
2.16
Revenue growth%
11.01
8.35
8.69
6.82
7.44
6.14
6.42
7.98
8.14
6.16
6.57
6.42
7.71
13
13.21
Gross margin%
24.58
22.89
21.17
23.13
21.20
20.37
18.51
17.13
16.83
18.30
17.52
18.30
20.77
82
20.44
Operating margin%
26.13
24.58
27.23
24.63
22.64
20.72
19.97
20.27
21.19
21.17
8.40
20.72
21.92
37
6.97
Net margin%
8.17
5.55
2.92
5.78
4.31
7.22
6.73
6.96
4.10
3.79
7.74
6.73
5.67
7
28.78
P/E ratio (avg)x
27.98
25.35
22.70
20.14
20.39
19.30
21.19
19.06
20.37
19.12
14.65
19.30
20.38
15
7.376
EV/EBITx
21.76
25.23
26.59
29.98
31.40
30.13
31.27
29.35
31.54
31.72
25.69
31.27
30.06
33
19.33
FCF yield (avg)%
19.12
18.60
17.99
20.24
19.77
19.29
19.80
22.40
20.44
20.72
17.82
20.44
19.78
15
3.49
FCF margin%
34.59
37.20
40.00
37.84
36.84
34.09
32.53
34.45
34.66
32.08
23.90
34.09
34.63
36
1.124
FCF / Net incomex
0.786
0.748
0.761
0.735
0.829
0.870
0.835
0.921
0.999
0.937
1.572
0.921
0.832
57
18.34
ROIC%
4.29
5.46
6.66
4.72
6.03
9.00
9.62
9.03
11.53
9.47
6.83
9.47
7.83
55
13.06
Return on equity%
14.17
13.80
15.21
15.68
12.75
15.52
16.63
19.24
17.87
17.84
6.79
17.84
15.60
9
29.00
Return on assets%
27.25
26.40
28.40
28.71
25.87
27.71
26.66
25.38
27.06
26.94
25.59
26.94
27.00
67
1.23
EPSSR
1.05
1.01
0.91
1.01
1.06
1.03
1.16
1.20
1.29
1.31
1.38
4.25%
2.51%
—
23.22
EPS growth%
7.29
4.83
4.96
6.05
8.68
6.28
9.17
8.50
6.48
9.14
5.48
8.50
6.89
43
0.41
Bookvalue per shSR
1.38
1.50
1.43
1.37
1.54
1.67
1.70
1.81
2.04
2.10
0.47
6.37%
5.98%
—
0.77
FCF per shareSR
1.32
1.45
1.58
1.62
1.92
2.31
2.39
2.59
3.03
3.03
0.47
9.63%
9.31%
—
0.70
Dividend per shSR
1.86
2.13
2.21
2.25
2.31
2.34
2.47
2.89
2.83
3.15
1.08
6.38%
5.92%
—
15.22
Div yield (avg)%
34.55
33.44
35.49
38.15
35.68
33.66
31.84
31.89
33.99
36.37
24.18
33.66
34.27
82
17.91
Payout ratio%
29.15
28.70
26.22
28.82
28.33
26.17
28.90
26.16
27.20
26.77
2.11
26.77
27.77
34
8.035
Shares (diluted)M
10.58
10.49
11.67
11.69
12.21
13.33
13.73
15.25
15.18
16.06
8.292
5.63%
5.53%
86
5.10
Buyback yield%
10.93
8.36
9.39
11.29
13.57
13.31
12.62
12.62
15.43
12.59
8.59
12.62
12.60
85
0.278
D/E ratiox
0.942
0.980
1.011
1.046
1.047
1.150
1.245
1.298
1.454
1.498
1.288
1.298
1.098
88
22.86
Enterprise valueSR M
3.219
3.298
3.767
4.029
4.565
4.308
4.515
4.238
4.162
4.024
21.78
(2.49%)
3.15%
60
20.74
LT debtSR M
14.35
12.48
11.43
12.23
13.13
13.20
13.79
13.42
13.19
13.66
6.021
0.80%
(0.74%)
60
Cost of revenue
2.08%
0.97×
Operating expenses
2.71%
1.04×
Goodwill & intangibles
15.86%