10.36
RevenueSR M
8.065
8.483
8.773
9.336
10.03
10.56
11.19
11.75
12.60
13.41
11.54
5.98%
5.96%
78
26.78
Revenue growth%
2.74
5.60
8.58
6.12
3.15
0.40
1.27
1.31
3.68
1.41
27.35
1.31
2.94
68
27.82
Gross margin%
7.60
8.42
10.25
9.36
7.72
7.85
7.79
6.87
7.31
4.89
17.45
7.31
7.76
53
24.16
Operating margin%
12.64
12.99
11.36
11.19
12.91
12.62
10.43
7.95
6.85
5.09
25.82
7.95
11.28
19
9.44
Net margin%
12.70
11.95
10.92
11.29
10.52
12.66
13.62
11.70
12.92
13.61
12.54
12.92
12.31
66
33.33
P/E ratio (avg)x
29.94
31.62
32.40
35.95
33.61
34.67
36.49
42.17
47.48
52.42
26.77
42.17
35.31
26
29.84
EV/EBITx
15.37
16.46
15.87
17.13
14.92
12.89
11.73
11.25
11.30
11.36
20.36
11.36
13.91
12
10.83
FCF yield (avg)%
11.18
9.29
9.74
7.16
6.80
8.28
8.54
6.04
8.99
10.16
28.53
8.54
8.77
61
19.45
FCF margin%
15.59
13.41
14.91
17.03
16.18
15.82
14.17
16.36
14.23
12.60
13.47
14.23
15.25
12
1.426
FCF / Net incomex
1.899
2.069
2.291
2.303
2.284
2.545
2.357
2.536
2.642
2.633
0.421
2.545
2.330
55
21.39
ROIC%
17.43
18.75
17.60
20.06
18.14
19.22
16.30
16.51
18.37
15.48
13.14
16.51
17.87
28
20.88
Return on equity%
24.20
26.36
26.76
27.02
26.22
23.23
26.10
26.34
28.85
31.64
9.80
26.34
26.35
42
17.07
Return on assets%
12.36
11.42
9.09
10.11
8.11
9.26
9.86
10.36
8.44
9.30
19.46
9.30
9.58
41
0.52
EPSSR
0.83
0.87
0.97
0.96
0.99
0.99
0.93
0.96
1.03
0.94
0.55
(1.16%)
2.15%
—
4.66
EPS growth%
15.68
16.74
14.43
17.28
14.71
16.44
14.42
13.47
11.14
9.69
16.87
13.47
14.57
87
0.56
Bookvalue per shSR
0.45
0.46
0.47
0.54
0.56
0.61
0.60
0.69
0.71
0.84
0.12
8.46%
6.47%
—
0.40
FCF per shareSR
0.13
0.13
0.13
0.14
0.13
0.14
0.13
0.13
0.12
0.12
0.34
(2.02%)
0.01%
—
0.26
Dividend per shSR
0.44
0.49
0.51
0.61
0.71
0.82
0.81
0.84
0.89
0.88
0.17
4.46%
8.55%
—
23.48
Div yield (avg)%
28.49
25.74
24.78
23.56
25.71
24.21
26.40
28.11
31.02
33.50
26.97
28.11
26.07
23
18.33
Payout ratio%
20.19
18.24
18.11
20.90
23.25
26.14
29.11
27.35
25.84
26.77
13.24
26.77
24.55
82
8.588
Shares (diluted)M
7.468
7.081
6.515
6.220
5.920
5.367
5.260
5.035
5.525
6.119
8.587
0.66%
(2.12%)
76
27.03
Buyback yield%
9.16
8.95
9.79
12.20
10.96
10.63
8.78
9.75
10.85
12.66
18.98
10.63
10.21
36
1.305
D/E ratiox
1.503
1.461
1.402
1.563
1.666
1.831
1.994
2.072
2.295
2.087
1.513
2.072
1.748
54
4.256
Enterprise valueSR M
1.826
2.087
2.277
2.619
3.071
3.212
3.662
4.077
4.596
4.632
10.91
8.57%
11.10%
39
11.85
LT debtSR M
4.515
4.551
4.846
5.864
5.957
6.774
7.741
8.738
9.486
10.70
12.03
12.42%
10.23%
79
Cost of revenue
5.82%
0.99×
Operating expenses
6.34%
1.04×
Property and equipment
15.40%