0.906
RevenueSR M
2.572
2.840
3.133
3.450
3.765
4.088
4.482
4.823
5.225
5.744
0.959
8.82%
9.14%
29
19.39
Revenue growth%
24.98
25.26
22.57
24.86
27.23
28.05
29.96
29.51
29.42
31.94
8.37
29.51
27.64
87
4.07
Gross margin%
12.90
14.40
13.03
13.60
14.77
13.56
12.43
11.23
12.02
9.59
17.26
12.02
12.96
54
10.20
Operating margin%
25.20
26.55
25.93
25.40
26.42
28.05
30.87
27.92
30.86
31.52
13.21
30.86
27.23
41
22.03
Net margin%
3.33
3.10
5.08
4.27
6.10
5.04
4.21
3.69
5.12
7.11
4.96
5.04
4.66
63
30.50
P/E ratio (avg)x
14.68
15.51
15.55
16.41
16.72
17.75
19.98
19.06
18.33
18.96
18.97
18.96
17.24
26
14.08
EV/EBITx
20.11
19.03
21.47
23.97
24.74
26.93
30.72
30.37
33.37
36.95
34.13
30.72
25.83
82
17.68
FCF yield (avg)%
15.29
18.03
20.83
22.90
22.96
24.69
22.61
21.63
22.08
23.41
12.04
22.61
22.34
79
29.98
FCF margin%
12.19
11.96
11.14
8.21
7.18
6.27
6.72
5.85
4.11
4.29
16.09
5.85
6.95
20
0.769
FCF / Net incomex
1.484
1.744
1.894
1.829
2.121
2.192
2.482
2.769
3.307
3.680
1.694
2.769
2.157
56
27.50
ROIC%
17.45
17.30
16.30
17.35
15.37
15.91
15.29
13.17
11.00
10.63
2.45
13.17
15.64
54
13.08
Return on equity%
18.08
16.21
13.47
10.65
10.17
8.19
9.26
10.38
12.58
14.92
28.36
10.38
11.61
70
30.00
Return on assets%
25.57
26.02
27.31
27.27
27.79
30.06
28.19
31.07
33.34
36.23
24.33
31.07
27.99
48
1.83
EPSSR
0.84
0.87
0.78
0.75
0.67
0.66
0.62
0.67
0.64
0.57
1.92
(3.14%)
(3.51%)
—
14.05
EPS growth%
18.48
18.32
17.66
16.81
14.48
15.89
14.12
11.80
14.39
14.69
29.41
14.39
15.29
28
2.38
Bookvalue per shSR
2.23
2.28
2.39
2.66
2.90
2.78
2.53
2.70
2.53
2.39
1.35
(3.76%)
1.20%
—
1.05
FCF per shareSR
1.75
1.97
2.21
2.11
2.24
2.49
2.73
3.18
3.72
3.54
3.09
9.64%
6.82%
—
1.94
Dividend per shSR
4.94
5.30
5.80
6.69
6.32
6.63
7.36
8.17
8.00
8.70
2.43
6.61%
5.73%
—
22.87
Div yield (avg)%
30.00
32.92
35.17
33.15
33.36
32.03
31.32
30.32
27.84
28.24
14.87
30.32
31.68
83
16.15
Payout ratio%
10.56
11.86
10.27
10.86
11.46
9.52
9.57
12.00
12.87
14.45
18.02
12.00
11.16
13
1.340
Shares (diluted)M
1.558
1.612
1.691
1.679
1.745
1.863
1.675
1.713
1.934
2.083
1.299
3.60%
3.46%
26
4.37
Buyback yield%
24.10
23.87
23.72
25.95
24.15
26.98
26.53
29.27
28.77
29.49
25.44
28.77
26.24
28
1.000
D/E ratiox
1.567
1.486
1.578
1.736
1.648
1.745
1.791
2.031
1.984
1.957
0.920
1.957
1.740
64
0.276
Enterprise valueSR M
3.465
3.560
3.979
3.814
4.017
4.463
4.105
3.730
3.624
3.480
2.559
(2.83%)
(0.12%)
52
4.231
LT debtSR M
1.851
1.766
1.865
1.947
1.866
2.120
2.318
2.331
2.358
2.659
0.742
7.34%
3.70%
15
Cost of revenue
9.58%
1.04×
Operating expenses
8.78%
0.97×
Property and equipment
17.43%