51.92
RevenueSR M
67.23
69.38
74.14
77.21
81.51
83.16
86.63
89.54
93.91
97.07
56.12
3.56%
4.09%
73
29.63
Revenue growth%
16.57
16.79
18.96
16.86
17.98
20.92
18.36
18.48
19.28
19.12
25.12
19.12
18.42
62
24.76
Gross margin%
14.74
16.08
17.97
19.81
19.03
16.64
14.08
11.96
9.66
7.80
4.28
11.96
15.41
94
11.52
Operating margin%
15.87
13.80
14.85
16.03
13.89
11.02
11.75
10.27
10.99
13.34
6.61
11.02
13.57
39
29.98
Net margin%
15.81
14.95
12.92
11.94
9.23
9.80
8.19
6.97
9.95
8.93
9.56
8.93
9.88
54
18.91
P/E ratio (avg)x
27.33
30.38
29.30
28.45
27.65
31.17
29.88
30.72
29.86
28.83
6.029
29.88
29.58
58
27.91
EV/EBITx
15.04
15.42
16.51
15.31
14.37
15.56
15.30
15.41
17.46
19.29
17.92
15.56
15.42
8
16.35
FCF yield (avg)%
11.01
8.17
5.62
4.98
3.45
3.93
1.87
4.22
3.72
2.13
19.81
3.72
4.08
68
25.69
FCF margin%
30.00
28.64
25.83
22.89
21.44
19.28
20.69
18.26
18.09
20.38
17.67
19.28
21.07
62
0.439
FCF / Net incomex
0.404
0.444
0.448
0.464
0.439
0.449
0.489
0.466
0.429
0.493
0.150
0.466
0.449
81
19.32
ROIC%
26.88
26.06
26.86
28.95
28.97
30.01
28.23
30.21
30.41
31.93
21.03
30.21
28.96
70
12.59
Return on equity%
29.83
29.56
31.43
34.11
33.72
33.20
35.78
35.52
34.56
34.61
18.62
34.61
33.91
31
10.99
Return on assets%
20.60
17.97
15.17
14.88
13.67
13.23
14.93
16.27
14.01
14.71
18.33
14.71
14.90
33
0.32
EPSSR
0.96
1.06
1.03
1.10
1.09
1.27
1.20
1.38
1.32
1.29
0.34
3.39%
3.23%
—
3.08
EPS growth%
12.26
13.75
11.29
14.26
13.97
14.76
15.58
13.51
14.29
14.88
28.95
14.76
14.12
59
0.23
Bookvalue per shSR
1.18
1.31
1.55
1.80
2.15
2.13
2.36
2.71
3.00
3.44
0.34
9.85%
12.07%
—
0.47
FCF per shareSR
0.92
1.07
1.21
1.27
1.23
1.33
1.58
1.80
2.05
2.28
0.44
13.06%
10.74%
—
0.40
Dividend per shSR
0.60
0.56
0.59
0.52
0.48
0.45
0.41
0.39
0.39
0.40
0.16
(3.60%)
(4.65%)
—
4.99
Div yield (avg)%
16.42
17.36
14.40
14.78
12.79
14.92
14.99
14.91
12.35
13.09
28.72
14.91
14.84
54
28.80
Payout ratio%
29.89
32.47
32.98
34.87
33.45
34.16
34.09
36.74
38.23
41.12
10.16
36.74
34.12
82
76.39
Shares (diluted)M
71.27
67.40
62.86
59.52
64.79
61.62
57.83
54.75
49.91
53.92
74.67
(3.60%)
(1.70%)
5
9.84
Buyback yield%
18.68
20.40
21.19
22.96
24.72
26.60
25.70
24.12
21.50
21.71
12.92
24.12
22.33
65
0.118
D/E ratiox
2.220
2.104
2.106
2.125
1.946
1.900
2.130
2.003
1.851
2.030
0.406
2.003
2.067
20
47.76
Enterprise valueSR M
141.1
150.6
168.0
174.3
194.3
208.5
212.1
249.5
287.1
324.3
89.68
10.79%
9.00%
57
94.60
LT debtSR M
14.05
13.27
14.87
14.94
16.64
18.17
19.05
22.37
22.73
22.62
93.03
6.33%
6.41%
34
Cost of revenue
4.49%
1.04×
Operating expenses
3.56%
0.95×
Property and equipment
17.19%