24.18
RevenueSR M
28.66
30.37
33.35
35.85
38.87
41.89
45.92
50.64
55.22
59.67
26.99
8.95%
8.23%
26
25.93
Revenue growth%
25.58
24.41
23.72
26.43
24.79
22.79
20.50
22.29
22.23
21.89
24.43
22.23
23.25
69
17.04
Gross margin%
21.28
23.01
21.50
21.11
18.37
19.48
18.20
20.77
19.97
19.16
11.25
19.48
20.37
73
17.07
Operating margin%
19.11
16.96
17.96
15.80
15.49
14.09
12.85
14.91
15.89
15.74
16.48
14.91
15.77
28
13.38
Net margin%
18.76
17.90
18.74
16.24
15.92
16.04
17.26
20.14
19.20
21.48
2.89
19.20
18.32
55
22.07
P/E ratio (avg)x
34.09
35.58
35.11
36.32
40.41
40.44
39.92
40.66
46.04
47.52
18.85
40.66
40.17
18
31.58
EV/EBITx
60.22
59.88
59.19
64.55
76.31
81.93
83.51
88.22
102.6
116.7
26.56
88.22
79.12
73
23.92
FCF yield (avg)%
19.74
16.91
14.91
13.08
10.65
13.06
14.94
16.24
18.23
17.20
21.48
16.24
15.59
58
2.85
FCF margin%
0.46
3.07
4.52
4.81
3.77
4.90
5.28
7.81
6.16
3.79
14.88
5.28
4.67
66
0.870
FCF / Net incomex
0.465
0.441
0.441
0.483
0.461
0.437
0.478
0.502
0.510
0.504
1.711
0.502
0.472
71
3.67
ROIC%
24.43
22.92
22.19
20.37
23.06
23.41
25.32
26.94
23.99
22.92
27.01
23.99
23.24
9
27.99
Return on equity%
6.57
7.87
9.07
9.05
6.26
6.44
7.47
5.05
6.00
8.34
21.01
6.44
7.02
71
14.77
Return on assets%
15.43
13.14
11.74
13.88
11.44
10.79
12.19
13.17
11.30
13.16
20.42
12.19
12.66
29
1.98
EPSSR
5.25
4.92
4.32
4.09
3.54
3.04
2.78
2.66
2.54
2.39
2.19
(7.52%)
(8.22%)
—
15.09
EPS growth%
16.11
15.04
14.79
14.51
14.41
14.42
16.92
14.33
14.57
12.49
11.32
14.42
14.54
51
5.01
Bookvalue per shSR
3.73
4.24
4.47
4.51
5.19
5.27
6.05
7.03
7.65
7.63
3.95
8.01%
7.58%
—
1.27
FCF per shareSR
4.97
5.76
5.80
6.20
5.80
5.60
5.68
6.23
7.23
6.91
5.15
3.57%
4.67%
—
5.05
Dividend per shSR
0.94
0.87
0.83
0.87
0.78
0.85
0.74
0.76
0.79
0.76
4.31
(0.51%)
(1.41%)
—
23.29
Div yield (avg)%
27.65
28.15
25.24
22.38
25.09
23.69
26.38
25.31
23.68
25.49
15.59
25.31
25.28
88
23.59
Payout ratio%
20.38
17.50
15.26
15.49
15.17
13.43
13.22
12.02
10.53
10.19
17.26
12.02
14.30
42
6.028
Shares (diluted)M
7.818
7.144
7.543
7.826
7.856
7.924
8.445
8.077
9.056
8.896
5.892
2.52%
1.05%
42
16.61
Buyback yield%
15.25
14.50
17.48
15.10
14.15
16.51
16.30
17.65
18.27
21.09
7.71
17.65
16.40
59
0.668
D/E ratiox
1.512
1.695
1.891
2.132
2.409
2.667
3.009
3.430
3.353
3.578
1.338
3.353
2.538
61
15.19
Enterprise valueSR M
48.45
47.58
43.36
41.63
40.38
37.68
35.18
36.52
35.81
36.40
35.73
(2.06%)
(2.28%)
68
51.59
LT debtSR M
29.96
34.32
32.35
30.73
34.50
35.77
36.68
42.18
41.75
43.32
2.711
4.66%
4.19%
40
Cost of revenue
7.97%
0.98×
Operating expenses
8.99%
1.07×
Cash and investments
18.55%