0.651
RevenueSR M
3.133
3.402
3.664
3.943
4.308
4.654
5.063
5.549
6.111
6.621
0.674
8.98%
8.41%
68
3.63
Revenue growth%
31.19
33.51
36.41
34.84
37.56
38.50
35.79
36.07
38.50
39.19
3.70
38.50
36.24
78
24.80
Gross margin%
8.64
8.11
7.29
8.63
7.79
10.21
11.06
10.42
10.23
11.15
12.34
10.42
9.42
34
24.99
Operating margin%
12.62
13.86
13.02
10.04
9.49
8.09
7.21
7.50
6.76
4.22
28.15
7.21
8.79
41
18.17
Net margin%
29.80
31.09
29.56
27.58
27.09
24.34
25.50
22.56
23.55
25.03
16.21
24.34
26.30
24
25.05
P/E ratio (avg)x
9.230
11.02
10.66
11.57
11.33
11.22
12.44
13.40
15.48
17.63
10.20
13.40
11.45
17
34.54
EV/EBITx
20.57
19.39
18.54
20.75
19.66
19.94
19.49
19.74
18.73
16.79
17.79
19.49
19.57
51
9.26
FCF yield (avg)%
32.11
33.75
32.42
33.96
34.29
33.12
32.68
34.28
32.18
30.30
20.86
32.68
32.90
64
21.98
FCF margin%
29.01
26.88
25.71
28.47
30.28
30.48
31.18
30.11
30.96
30.21
24.79
30.48
30.16
63
0.634
FCF / Net incomex
0.679
0.736
0.678
0.647
0.707
0.648
0.586
0.655
0.700
0.702
0.935
0.655
0.679
66
29.81
ROIC%
3.23
4.17
2.16
0.44
1.56
2.25
0.52
0.80
2.43
1.36
24.92
1.36
1.86
71
21.12
Return on equity%
25.23
26.53
26.16
26.52
24.48
22.31
22.89
23.41
20.69
20.39
25.10
22.31
23.95
58
6.26
Return on assets%
21.16
18.66
21.40
23.80
23.29
24.31
26.01
25.81
25.54
23.92
18.68
25.54
23.86
70
0.05
EPSSR
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
6.96%
4.20%
—
7.96
EPS growth%
12.38
9.72
12.16
14.33
12.20
14.46
11.82
12.55
15.31
17.52
13.61
14.46
12.46
90
0.04
Bookvalue per shSR
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.03
(0.47%)
0.32%
—
0.03
FCF per shareSR
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(6.15%)
(3.17%)
—
0.04
Dividend per shSR
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.01
6.62%
4.45%
—
7.44
Div yield (avg)%
24.72
23.02
25.59
27.32
25.99
23.61
26.28
24.41
26.31
26.43
12.18
26.28
25.79
58
27.75
Payout ratio%
27.03
27.76
27.66
30.01
32.75
35.17
35.29
37.28
39.47
41.10
26.92
37.28
33.96
71
50.21
Shares (diluted)M
42.76
39.22
34.71
31.34
31.66
30.08
26.20
23.93
26.07
24.55
48.70
(4.96%)
(4.79%)
37
22.83
Buyback yield%
8.20
6.01
3.56
1.68
0.40
1.81
4.39
3.48
2.40
4.76
29.91
3.48
3.52
21
0.959
D/E ratiox
1.887
1.795
1.763
1.611
1.654
1.786
1.595
1.441
1.405
1.351
0.815
1.441
1.632
74
0.613
Enterprise valueSR M
9.258
9.481
9.320
11.32
12.58
15.21
17.00
16.95
18.24
21.68
4.830
11.49%
10.24%
53
6.497
LT debtSR M
3.737
3.824
3.929
4.356
5.144
5.593
6.306
6.927
7.011
8.462
2.324
10.47%
10.32%
21
Cost of revenue
8.52%
1.01×
Operating expenses
8.38%
1.00×
Goodwill & intangibles
19.11%
Spread over hurdle
(0.83%)