25.73
RevenueSR M
23.56
25.26
26.50
28.85
30.78
32.18
34.64
36.69
38.59
40.76
27.87
5.78%
6.54%
30
18.07
Revenue growth%
25.94
28.20
27.30
24.61
23.67
21.11
20.51
23.14
21.21
21.93
15.65
21.21
23.41
26
9.61
Gross margin%
29.53
31.23
30.06
32.98
32.65
29.92
32.31
32.77
33.65
31.59
27.83
32.31
31.95
85
16.93
Operating margin%
17.84
20.43
18.30
16.91
19.34
17.50
20.12
17.36
19.87
20.11
4.98
19.87
18.82
77
26.98
Net margin%
26.37
24.47
26.33
23.61
22.81
23.89
25.11
25.49
22.51
23.84
23.58
23.89
24.18
90
28.53
P/E ratio (avg)x
18.35
19.59
21.16
21.76
23.29
24.51
23.97
25.13
24.39
26.39
19.90
24.51
23.63
18
30.11
EV/EBITx
26.93
28.43
24.93
24.79
26.61
23.00
21.64
20.79
19.01
19.48
33.33
20.79
23.90
5
17.41
FCF yield (avg)%
20.77
19.00
20.44
21.35
24.26
24.32
26.47
29.13
27.56
28.98
5.91
27.56
24.29
41
4.29
FCF margin%
11.98
13.30
10.88
9.41
10.70
9.86
7.08
6.96
7.01
7.52
22.11
7.08
9.64
52
1.235
FCF / Net incomex
0.407
0.472
0.509
0.582
0.656
0.660
0.729
0.810
0.821
0.826
1.790
0.810
0.658
69
25.16
ROIC%
23.56
23.50
22.10
24.47
23.03
22.75
23.50
23.84
23.09
22.77
24.77
23.09
23.30
63
11.76
Return on equity%
19.75
20.09
20.27
20.73
19.48
20.65
21.25
19.62
16.66
19.19
8.88
19.62
19.92
37
20.06
Return on assets%
16.15
17.43
17.59
17.14
15.40
17.67
20.30
21.05
20.17
20.53
13.81
20.30
17.63
6
4.14
EPSSR
9.60
9.45
11.11
11.91
12.73
14.18
14.40
14.40
16.01
17.98
4.46
7.15%
7.92%
—
20.60
EPS growth%
5.61
3.64
5.21
3.74
3.71
1.59
0.86
0.79
3.09
0.97
28.02
0.97
3.37
71
12.43
Bookvalue per shSR
7.65
7.84
8.40
8.34
8.31
9.39
10.48
11.56
11.98
12.08
6.05
7.77%
4.36%
—
10.34
FCF per shareSR
6.85
6.92
7.81
9.21
9.24
9.60
10.65
11.31
12.38
12.13
5.86
5.60%
7.19%
—
5.61
Dividend per shSR
3.85
4.33
5.00
5.05
5.95
6.85
7.80
8.70
9.90
10.32
9.57
11.64%
10.78%
—
2.23
Div yield (avg)%
29.25
27.50
26.72
24.64
23.20
21.12
23.30
21.03
19.94
21.05
6.26
21.05
23.25
44
29.67
Payout ratio%
9.22
7.39
6.67
5.16
6.20
3.48
2.66
3.33
6.16
4.39
5.64
3.48
5.66
10
3.407
Shares (diluted)M
4.801
5.025
5.588
6.390
6.485
7.186
7.048
6.997
7.189
7.510
3.280
2.98%
5.48%
56
6.06
Buyback yield%
18.64
19.30
19.02
17.35
16.07
18.75
16.08
17.77
20.68
18.96
5.87
18.75
18.70
90
0.246
D/E ratiox
0.869
0.921
0.885
0.851
0.849
0.878
0.804
0.810
0.864
0.882
0.441
0.864
0.866
59
14.15
Enterprise valueSR M
46.04
45.49
43.24
43.69
44.94
40.81
42.24
46.04
46.59
46.37
15.19
0.63%
0.68%
40
39.46
LT debtSR M
32.30
31.63
28.89
29.84
29.97
26.66
25.29
24.08
25.40
22.33
9.091
(5.71%)
(4.10%)
88
Cost of revenue
6.72%
1.02×
Operating expenses
6.19%
0.97×
Goodwill & intangibles
15.18%
Cash and investments
14.86%