39.69
RevenueSR M
106.6
105.4
107.8
110.6
111.5
110.4
110.9
112.0
113.3
114.6
44.06
0.54%
0.74%
86
5.91
Revenue growth%
30.98
33.40
31.48
31.26
32.07
31.97
31.88
33.03
33.26
35.13
24.61
33.03
32.02
53
20.91
Gross margin%
22.06
22.76
22.17
19.77
19.47
21.73
21.87
21.18
18.89
18.36
3.52
21.18
21.45
17
22.67
Operating margin%
7.04
4.65
7.03
4.71
3.49
5.74
4.36
3.29
2.62
0.40
6.63
3.29
4.50
49
15.20
Net margin%
12.21
11.77
11.61
11.55
13.93
13.75
13.02
15.55
14.90
12.91
16.02
13.75
12.97
48
6.319
P/E ratio (avg)x
12.37
12.92
13.79
14.04
14.87
14.26
13.85
15.27
17.12
17.69
6.409
15.27
14.15
92
37.05
EV/EBITx
42.97
43.60
51.99
52.51
54.43
55.85
66.61
68.02
80.30
96.87
23.09
68.02
55.14
80
25.64
FCF yield (avg)%
13.16
14.84
16.13
13.36
10.51
8.83
10.47
11.05
12.53
10.29
2.35
10.47
11.79
36
7.66
FCF margin%
3.57
5.62
5.57
6.25
6.88
4.37
3.31
2.59
4.33
1.87
9.61
3.31
4.35
8
0.190
FCF / Net incomex
1.816
1.856
2.125
2.228
2.055
2.002
1.867
1.819
1.689
1.761
1.476
1.819
1.861
53
26.66
ROIC%
18.90
17.63
20.29
18.76
18.98
16.83
17.56
17.58
17.62
20.32
28.31
17.58
18.20
20
15.24
Return on equity%
24.82
25.25
22.57
19.86
18.88
16.88
16.84
14.42
13.05
12.11
18.89
14.42
17.88
50
14.52
Return on assets%
10.54
10.60
9.53
6.73
4.82
5.32
4.94
4.78
3.15
3.74
16.90
4.78
5.13
11
3.92
EPSSR
1.83
1.96
1.97
1.91
1.87
1.79
1.88
1.91
1.86
1.74
4.21
(1.48%)
(0.56%)
—
25.99
EPS growth%
24.36
23.26
25.70
25.98
23.27
22.29
21.52
18.94
17.40
16.31
9.88
18.94
22.77
60
1.71
Bookvalue per shSR
6.02
6.57
7.00
6.40
6.30
5.78
5.13
5.08
4.99
4.68
5.22
(5.76%)
(3.19%)
—
4.57
FCF per shareSR
6.43
6.77
7.24
7.59
7.31
7.10
7.09
6.28
6.75
6.01
4.38
(3.84%)
(0.87%)
—
7.42
Dividend per shSR
11.20
11.63
12.83
14.59
15.65
15.06
15.05
15.13
16.44
19.17
7.36
4.14%
5.85%
—
27.43
Div yield (avg)%
26.22
24.00
24.91
22.02
20.01
19.94
18.48
17.65
16.97
17.69
10.06
17.69
19.98
45
20.67
Payout ratio%
29.10
28.76
27.09
27.11
29.64
27.40
27.30
28.36
28.71
30.06
2.38
28.36
28.54
80
7.913
Shares (diluted)M
10.00
10.30
10.09
9.165
8.251
7.601
7.295
7.450
7.014
6.983
8.022
(3.28%)
(2.50%)
83
12.73
Buyback yield%
17.38
17.15
14.32
14.09
16.68
13.81
15.14
14.14
16.98
16.41
22.49
15.14
15.78
85
1.245
D/E ratiox
2.028
2.155
2.184
2.327
2.622
2.825
2.829
2.755
2.707
2.618
0.988
2.755
2.620
16
87.92
Enterprise valueSR M
47.68
52.81
50.38
54.98
51.67
49.26
45.90
50.20
55.13
50.23
49.69
(0.56%)
(0.64%)
8
9.312
LT debtSR M
74.25
82.02
90.17
94.97
96.00
87.57
89.34
88.17
80.44
77.53
73.52
(4.18%)
1.13%
18
Cost of revenue
0.74%
1.00×
Operating expenses
0.70%
1.00×
Property and equipment
14.63%