2.995
RevenueSR M
8.373
8.542
8.574
8.689
8.807
8.825
8.652
8.808
8.775
8.780
3.351
(0.06%)
0.38%
20
11.33
Revenue growth%
3.65
3.80
1.16
0.40
0.40
0.40
0.40
3.09
2.51
0.40
20.35
0.40
0.78
59
9.64
Gross margin%
3.01
5.74
4.60
5.88
3.06
1.78
2.33
1.34
0.40
2.31
25.14
1.78
2.67
86
17.71
Operating margin%
32.86
31.21
32.09
29.41
28.15
28.28
28.02
27.31
28.96
30.03
15.00
28.28
29.18
81
27.05
Net margin%
19.32
18.77
18.56
19.65
19.07
21.41
21.96
24.85
21.98
22.18
13.52
21.98
20.53
44
32.73
P/E ratio (avg)x
25.88
27.16
30.14
29.08
27.45
29.32
28.89
31.92
36.72
39.41
31.05
31.92
29.20
17
12.55
EV/EBITx
13.13
12.84
11.69
12.33
13.19
13.56
13.93
12.99
11.72
12.13
14.91
12.99
12.92
26
16.81
FCF yield (avg)%
6.16
5.68
6.81
5.09
6.02
3.73
1.34
2.02
0.76
0.40
3.45
1.34
4.41
15
6.78
FCF margin%
1.16
0.40
1.96
3.03
0.40
2.20
2.44
3.03
4.90
3.74
19.91
3.03
2.32
82
1.472
FCF / Net incomex
0.232
0.242
0.275
0.278
0.321
0.310
0.335
0.382
0.381
0.448
0.634
0.381
0.316
19
15.28
ROIC%
7.00
5.13
3.48
4.19
4.57
2.77
3.14
3.52
4.00
4.14
20.12
3.52
4.07
10
29.51
Return on equity%
12.06
13.07
12.31
13.07
15.54
14.82
14.97
12.36
13.81
13.43
13.30
13.81
13.25
26
24.52
Return on assets%
24.50
25.81
23.34
24.09
26.21
27.60
29.04
28.37
25.47
24.09
15.98
27.60
25.64
87
2.00
EPSSR
1.66
1.79
2.00
2.09
2.27
2.33
2.54
2.75
2.53
2.59
2.06
2.70%
5.73%
—
14.62
EPS growth%
28.68
26.23
28.85
28.73
29.76
27.03
28.83
30.15
29.55
29.38
21.04
29.38
28.84
57
2.86
Bookvalue per shSR
3.06
3.39
3.33
3.21
3.14
3.05
2.93
2.89
2.98
3.45
0.47
1.93%
2.70%
—
2.28
FCF per shareSR
0.61
0.64
0.70
0.77
0.86
0.95
1.11
1.18
1.29
1.52
2.14
12.06%
10.49%
—
1.14
Dividend per shSR
2.42
2.58
2.45
2.35
2.54
2.64
2.81
2.83
3.00
2.72
1.43
1.42%
1.46%
—
3.12
Div yield (avg)%
15.91
18.84
18.02
16.74
16.34
16.72
14.95
13.84
12.45
14.69
11.74
14.69
16.13
68
21.32
Payout ratio%
13.70
14.51
11.52
9.45
7.52
8.76
5.96
6.10
4.39
2.20
8.28
5.96
8.14
48
3.082
Shares (diluted)M
2.847
2.539
2.675
2.631
2.685
2.475
2.477
2.706
2.555
2.537
2.935
(1.13%)
(0.81%)
26
27.32
Buyback yield%
16.01
16.12
17.00
17.28
15.06
12.38
12.05
13.77
13.92
15.37
21.59
13.77
15.21
49
0.644
D/E ratiox
0.816
0.949
1.038
1.084
1.159
1.234
1.277
1.407
1.656
1.695
1.000
1.407
1.196
89
2.638
Enterprise valueSR M
11.70
12.53
14.91
15.32
17.52
18.91
19.99
19.41
20.03
19.32
2.944
1.98%
6.46%
53
4.638
LT debtSR M
6.035
6.492
7.358
6.818
7.310
6.975
6.882
7.265
7.998
7.990
7.510
1.79%
1.99%
28
Cost of revenue
0.32%
0.99×
Operating expenses
0.43%
1.01×
Cash and investments
17.56%
Property and equipment
16.50%