17.03
RevenueSR M
14.43
15.62
16.64
17.91
18.82
20.49
22.22
23.77
25.67
27.20
17.88
7.65%
7.13%
49
20.32
Revenue growth%
16.43
19.33
20.33
17.78
20.04
18.30
16.22
16.55
18.98
16.60
4.44
16.60
18.04
47
23.33
Gross margin%
9.17
9.04
6.73
6.75
9.58
9.93
10.44
8.03
8.04
9.99
26.41
9.93
9.10
32
18.39
Operating margin%
27.42
30.33
31.02
32.52
33.39
32.18
30.09
27.78
30.22
31.95
24.12
30.22
30.68
24
8.74
Net margin%
9.71
8.18
5.89
5.09
4.89
2.64
3.91
4.84
3.82
3.23
14.41
3.82
4.86
49
15.17
P/E ratio (avg)x
31.54
28.91
28.24
30.46
30.52
33.31
35.77
39.02
36.53
39.29
13.64
36.53
32.43
35
16.51
EV/EBITx
16.04
14.30
12.47
11.75
11.49
11.02
10.01
10.89
9.518
9.206
7.573
10.01
11.26
86
22.28
FCF yield (avg)%
17.28
19.96
22.89
24.38
22.38
22.72
23.85
26.71
26.27
27.80
24.98
26.27
23.37
55
4.36
FCF margin%
23.41
26.22
25.86
22.96
22.16
22.13
22.98
22.87
24.40
24.90
11.92
22.98
23.20
85
1.039
FCF / Net incomex
0.747
0.759
0.824
0.792
0.784
0.741
0.865
0.859
0.902
0.880
1.313
0.865
0.808
62
29.01
ROIC%
28.05
29.86
27.84
28.40
26.63
27.69
29.17
28.58
29.93
29.95
12.04
29.17
28.49
66
15.01
Return on equity%
22.27
24.82
23.88
22.48
23.49
20.58
20.38
18.30
17.46
16.66
6.64
18.30
21.42
14
12.78
Return on assets%
23.79
22.89
21.51
22.27
23.47
20.53
20.42
21.55
18.98
17.63
2.91
20.42
21.53
72
3.16
EPSSR
2.69
2.79
2.69
3.16
3.13
3.10
3.62
3.73
3.69
3.52
3.30
2.40%
3.15%
—
5.64
EPS growth%
11.36
8.54
9.78
9.44
7.63
7.21
5.17
5.14
7.16
5.93
14.92
5.93
7.42
72
2.27
Bookvalue per shSR
2.50
2.56
2.95
3.13
3.62
3.60
3.45
3.41
3.35
3.38
1.85
(1.38%)
3.82%
—
2.62
FCF per shareSR
3.47
3.38
3.42
3.40
3.21
3.31
3.21
2.86
2.67
2.64
4.01
(3.80%)
(3.61%)
—
4.67
Dividend per shSR
3.26
3.51
3.31
3.40
3.83
4.22
4.78
4.84
4.74
5.40
1.16
7.11%
5.92%
—
24.62
Div yield (avg)%
27.12
25.78
24.81
23.07
24.77
22.56
23.08
24.07
26.25
23.59
24.44
23.59
24.42
66
6.08
Payout ratio%
15.85
18.60
15.79
16.39
16.45
15.03
14.55
15.83
17.92
18.12
12.92
15.83
16.12
60
3.047
Shares (diluted)M
3.767
3.691
3.608
3.965
4.513
4.811
5.549
6.286
5.877
5.895
2.953
5.49%
4.13%
22
9.08
Buyback yield%
24.86
24.14
26.44
23.58
22.34
19.81
19.74
19.81
20.73
22.91
16.15
19.81
22.62
71
1.221
D/E ratiox
1.306
1.252
1.264
1.352
1.387
1.352
1.324
1.452
1.329
1.449
1.192
1.352
1.340
36
2.450
Enterprise valueSR M
14.51
15.34
15.46
14.72
13.76
13.45
12.03
11.63
10.94
10.43
20.27
(5.39%)
(3.37%)
44
13.91
LT debtSR M
1.410
1.468
1.643
1.782
2.072
2.243
2.327
2.577
2.631
3.118
5.848
8.51%
9.16%
64
Cost of revenue
6.91%
0.98×
Operating expenses
7.98%
1.08×
Cash and investments
17.25%
Spread over hurdle
20.43%