6.107
RevenueSR M
9.804
10.21
10.46
10.63
11.01
11.48
11.82
11.76
11.97
11.97
6.255
1.69%
2.24%
19
12.67
Revenue growth%
14.31
13.57
15.51
13.85
11.94
9.16
7.81
5.47
5.84
7.95
2.17
7.81
10.55
73
6.76
Gross margin%
28.04
28.59
31.11
28.24
28.12
30.76
29.86
28.95
31.15
31.39
3.50
30.76
29.41
59
27.52
Operating margin%
36.74
37.57
36.60
38.55
40.91
39.69
38.02
37.59
37.03
39.14
14.50
38.02
37.80
39
11.02
Net margin%
22.79
21.12
22.29
22.09
20.09
19.44
20.25
19.53
21.86
23.02
23.67
20.25
21.49
67
29.35
P/E ratio (avg)x
23.50
24.02
24.16
26.30
27.69
30.19
27.79
25.00
26.29
26.12
36.78
26.29
26.20
53
20.55
EV/EBITx
16.41
15.66
16.76
16.60
18.45
17.88
17.56
17.12
15.12
14.75
8.801
17.12
16.68
33
3.60
FCF yield (avg)%
29.24
29.50
28.70
30.82
32.75
35.61
36.05
34.02
33.68
36.22
15.78
35.61
33.21
61
9.20
FCF margin%
23.53
23.80
26.31
28.85
29.47
29.07
29.98
29.80
32.71
33.31
29.46
29.98
29.27
67
0.135
FCF / Net incomex
0.535
0.616
0.587
0.623
0.660
0.669
0.765
0.746
0.709
0.812
1.008
0.746
0.665
73
19.71
ROIC%
11.19
9.24
6.87
9.45
11.67
9.87
8.22
5.85
5.90
5.31
13.25
5.90
8.73
93
13.62
Return on equity%
20.92
22.50
24.05
24.08
24.15
26.22
23.40
24.32
24.01
22.02
11.51
24.01
24.03
62
13.26
Return on assets%
2.38
3.06
5.51
3.62
2.47
1.96
0.99
1.18
3.01
4.06
25.40
1.96
2.74
25
5.24
EPSSR
5.45
5.38
5.61
6.67
7.15
7.25
7.26
7.61
7.87
8.88
5.81
4.43%
5.52%
—
15.95
EPS growth%
17.78
15.69
12.95
11.02
13.29
11.82
11.19
11.62
11.99
11.32
17.53
11.62
11.90
45
1.01
Bookvalue per shSR
1.95
1.90
1.99
2.09
2.04
2.15
2.10
2.08
2.18
2.26
2.80
2.07%
0.84%
—
3.63
FCF per shareSR
4.45
3.96
3.50
3.18
2.96
2.90
2.87
3.13
3.08
2.82
2.38
(0.97%)
(4.39%)
—
0.85
Dividend per shSR
3.67
3.65
3.93
3.87
3.83
3.49
3.38
3.37
3.01
2.73
3.49
(6.54%)
(3.54%)
—
5.24
Div yield (avg)%
16.80
17.43
17.41
17.58
19.19
20.92
20.62
22.03
23.24
25.12
8.49
22.03
19.91
22
21.05
Payout ratio%
11.02
8.89
9.02
10.78
9.67
10.26
12.09
13.47
13.26
15.06
27.12
13.26
10.90
35
1.484
Shares (diluted)M
1.904
2.129
2.007
2.144
2.010
2.004
2.199
2.559
2.631
2.643
1.493
5.62%
3.16%
45
10.58
Buyback yield%
27.59
27.73
27.47
29.60
31.26
30.14
31.75
29.41
31.97
31.95
26.62
31.75
29.87
59
1.336
D/E ratiox
1.290
1.247
1.289
1.301
1.316
1.279
1.239
1.300
1.137
1.177
1.611
1.239
1.284
77
0.643
Enterprise valueSR M
6.919
6.486
6.756
6.507
6.661
7.148
7.774
7.480
6.768
6.945
9.209
0.84%
1.31%
80
8.238
LT debtSR M
8.323
9.269
8.752
8.685
9.647
9.594
9.845
10.81
9.818
8.947
4.337
(1.49%)
0.54%
5
Cost of revenue
2.15%
0.99×
Operating expenses
2.57%
1.03×
Property and equipment
16.62%
Cash and investments
16.09%