71.06
RevenueSR M
34.29
36.19
38.86
40.35
43.84
47.33
49.10
53.12
55.26
60.00
75.84
6.48%
6.32%
67
28.01
Revenue growth%
10.96
13.82
14.15
12.44
10.26
9.22
8.04
6.52
5.48
2.48
17.66
6.52
9.74
10
22.94
Gross margin%
25.69
24.74
22.95
21.51
19.29
18.03
19.73
19.24
20.24
22.28
22.34
19.73
20.87
25
7.98
Operating margin%
14.23
14.08
13.75
11.69
10.14
10.81
8.99
9.95
10.97
8.41
19.28
9.95
10.89
44
26.14
Net margin%
8.20
10.69
8.67
10.22
12.26
12.22
11.38
8.87
6.22
5.15
18.84
8.87
9.55
81
21.25
P/E ratio (avg)x
35.29
36.43
40.76
40.80
41.64
41.99
48.73
53.87
52.89
60.19
26.90
52.89
41.81
45
13.85
EV/EBITx
35.30
38.78
43.32
45.87
51.75
49.32
46.91
52.40
56.64
63.05
25.99
52.40
48.12
82
11.35
FCF yield (avg)%
13.74
12.44
10.82
12.19
11.65
10.19
12.54
14.34
15.53
16.22
4.50
14.34
12.49
23
11.72
FCF margin%
5.76
6.43
4.65
5.00
3.00
1.46
3.05
3.44
4.71
7.49
20.29
3.44
4.68
37
1.030
FCF / Net incomex
1.298
1.166
1.253
1.326
1.281
1.248
1.283
1.217
1.341
1.468
0.466
1.283
1.282
89
3.41
ROIC%
20.93
19.42
21.51
20.12
21.83
23.94
21.97
21.95
24.70
24.06
10.70
23.94
21.89
54
24.00
Return on equity%
25.50
27.18
28.62
26.38
27.15
29.92
31.53
32.37
34.67
36.76
25.11
32.37
29.27
10
3.59
Return on assets%
17.89
18.85
21.40
22.03
19.35
16.41
18.71
19.04
17.71
19.28
7.92
18.71
18.95
15
1.07
EPSSR
1.37
1.36
1.42
1.53
1.69
1.62
1.80
1.72
1.59
1.45
1.18
(3.00%)
(0.50%)
—
9.99
EPS growth%
2.64
5.38
7.23
9.77
9.73
7.22
4.41
1.62
3.53
1.60
18.64
3.53
4.89
92
0.53
Bookvalue per shSR
0.73
0.77
0.77
0.84
0.93
0.87
0.95
1.00
0.96
1.07
2.81
2.78%
3.47%
—
3.49
FCF per shareSR
4.90
5.05
5.83
5.97
5.78
5.94
6.25
6.23
6.57
6.15
3.02
1.24%
3.55%
—
2.12
Dividend per shSR
1.86
1.86
1.96
1.97
2.22
2.28
2.34
2.44
2.65
2.90
2.46
5.53%
5.83%
—
15.06
Div yield (avg)%
12.47
12.29
10.74
9.06
7.18
6.88
7.10
9.05
8.51
6.75
20.52
7.10
8.78
70
26.18
Payout ratio%
5.05
6.16
7.16
8.50
5.93
3.42
3.95
3.13
3.84
3.17
15.73
3.42
4.50
10
6.145
Shares (diluted)M
6.408
5.950
6.090
6.134
6.264
6.961
8.008
8.872
9.142
9.176
5.999
7.94%
4.01%
89
18.24
Buyback yield%
1.93
0.40
0.40
2.86
5.08
4.56
5.49
4.56
3.90
2.92
25.16
4.56
3.41
15
0.234
D/E ratiox
1.287
1.238
1.342
1.425
1.374
1.309
1.221
1.361
1.444
1.498
0.379
1.361
1.352
25
72.56
Enterprise valueSR M
18.87
19.73
21.04
22.61
20.26
21.62
20.03
21.24
18.86
18.16
66.45
(2.17%)
(1.64%)
15
50.08
LT debtSR M
8.642
9.636
9.012
8.581
8.445
8.102
9.132
8.557
9.783
11.07
20.14
5.56%
4.12%
7
Cost of revenue
6.32%
1.00×
Operating expenses
6.35%
1.00×
Cash and investments
17.08%
Spread over hurdle
(2.83%)