11.39
RevenueSR M
10.54
10.71
10.73
10.81
11.11
10.90
11.04
10.99
10.80
11.05
12.43
(0.11%)
0.36%
58
14.76
Revenue growth%
21.04
19.48
20.60
20.04
17.75
18.52
16.91
18.51
19.09
21.66
17.18
18.52
19.29
83
7.81
Gross margin%
5.15
7.09
10.09
9.12
6.82
5.45
7.69
8.51
9.00
10.61
7.43
8.51
8.10
92
26.11
Operating margin%
5.53
4.09
6.11
4.79
5.46
5.37
4.98
2.69
2.18
3.69
20.42
3.69
4.89
78
27.89
Net margin%
20.46
20.51
21.72
20.12
18.14
19.90
17.58
19.56
16.59
17.31
6.31
17.58
19.73
36
10.20
P/E ratio (avg)x
12.68
11.56
10.95
10.47
9.449
10.04
9.670
9.036
9.745
8.947
22.45
9.670
9.893
69
34.55
EV/EBITx
19.14
17.67
16.30
16.12
16.92
16.80
16.20
14.36
12.45
11.41
12.30
14.36
16.25
59
29.17
FCF yield (avg)%
25.17
25.54
23.89
26.67
28.02
28.23
26.55
25.59
25.94
27.47
17.90
26.55
26.24
28
4.50
FCF margin%
11.70
11.66
9.47
10.44
9.84
11.70
13.80
11.75
10.57
8.26
24.80
11.70
11.11
20
1.508
FCF / Net incomex
0.346
0.295
0.289
0.263
0.233
0.211
0.204
0.218
0.185
0.185
0.694
0.204
0.225
69
26.43
ROIC%
13.75
16.07
15.49
15.41
14.65
14.81
14.50
15.77
13.05
14.56
8.05
14.56
14.73
27
25.93
Return on equity%
27.69
24.91
23.19
21.29
21.44
21.08
22.96
23.55
22.21
19.33
19.76
22.21
22.58
60
12.75
Return on assets%
18.88
17.90
19.34
20.70
19.65
17.98
15.82
18.11
20.42
21.46
8.14
18.11
19.11
43
1.55
EPSSR
1.86
2.01
2.09
2.28
2.32
2.60
2.81
2.78
3.23
3.51
1.73
8.60%
6.83%
—
28.45
EPS growth%
16.63
17.83
16.40
17.19
18.38
20.38
18.67
17.34
18.76
21.27
23.31
18.76
18.10
75
0.79
Bookvalue per shSR
1.77
1.70
1.93
1.92
1.84
2.08
2.35
2.22
2.25
2.10
0.54
2.69%
1.22%
—
1.01
FCF per shareSR
1.17
1.25
1.29
1.18
1.07
1.12
1.09
1.08
0.97
0.81
0.98
(5.30%)
(4.45%)
—
1.35
Dividend per shSR
0.50
0.47
0.47
0.50
0.58
0.56
0.53
0.54
0.55
0.54
0.62
(1.45%)
1.64%
—
13.96
Div yield (avg)%
31.06
29.60
28.22
26.65
29.03
27.89
30.11
32.52
34.17
32.79
4.42
32.52
29.86
33
11.91
Payout ratio%
17.19
19.12
21.80
22.78
21.46
23.92
24.23
24.39
22.14
25.11
9.15
24.23
22.46
42
3.140
Shares (diluted)M
2.712
2.713
2.758
2.319
2.040
1.780
1.834
1.810
1.851
1.829
3.288
(2.16%)
(5.37%)
31
6.07
Buyback yield%
16.90
14.80
12.48
15.30
17.84
20.01
19.14
18.48
19.69
17.63
24.56
19.14
17.74
63
0.593
D/E ratiox
0.900
0.959
1.023
1.070
0.972
0.902
0.916
0.940
0.976
0.988
0.150
0.940
0.966
47
3.869
Enterprise valueSR M
14.48
16.35
15.13
15.70
17.14
16.27
16.62
15.43
17.56
17.68
8.268
0.62%
1.40%
31
5.961
LT debtSR M
13.00
11.84
11.41
10.67
10.13
10.33
9.817
10.46
9.974
8.966
3.010
(2.42%)
(4.98%)
32
Cost of revenue
0.36%
1.00×
Operating expenses
(0.07%)
0.96×
Property and equipment
18.23%
Spread over hurdle
13.28%