3.613
RevenueSR M
11.18
12.04
13.10
14.41
15.80
17.13
18.91
20.58
22.08
23.55
3.959
8.31%
8.42%
32
2.06
Revenue growth%
6.53
5.30
7.37
5.82
3.03
5.20
7.00
9.88
10.37
12.74
26.19
9.88
6.76
39
2.39
Gross margin%
19.39
18.70
17.65
15.64
14.29
12.32
9.33
7.68
8.57
7.16
20.25
8.57
13.31
21
19.91
Operating margin%
21.16
21.77
24.22
21.67
19.79
20.71
22.07
23.17
20.25
19.14
29.05
20.71
21.42
14
28.24
Net margin%
1.94
0.91
0.40
0.40
0.40
3.09
0.40
0.40
1.78
0.40
18.54
0.40
0.40
9
6.240
P/E ratio (avg)x
50.69
50.40
51.67
49.16
55.33
53.93
53.46
60.31
64.35
66.91
33.38
60.31
53.70
37
21.64
EV/EBITx
6.048
6.001
5.602
6.023
5.830
5.469
5.189
4.883
4.897
4.867
8.024
4.897
5.535
50
15.14
FCF yield (avg)%
6.58
6.72
4.93
2.27
0.40
0.40
0.40
1.77
1.41
0.40
21.51
0.40
1.59
13
16.77
FCF margin%
18.37
16.37
17.94
20.49
18.16
18.40
18.22
17.54
15.82
16.93
25.76
17.54
18.05
78
1.431
FCF / Net incomex
2.695
2.690
3.104
3.576
3.550
3.648
4.104
4.650
4.553
5.473
0.226
4.553
3.612
23
14.69
ROIC%
3.07
5.77
4.01
5.86
6.55
3.60
1.69
1.48
4.21
4.71
20.78
3.60
4.11
12
10.42
Return on equity%
9.83
11.18
12.90
11.44
8.97
11.12
11.50
13.28
13.77
14.57
7.91
13.28
11.47
76
22.81
Return on assets%
8.45
10.69
7.93
9.86
9.11
8.20
10.07
11.84
10.44
9.47
22.37
10.07
9.67
33
0.73
EPSSR
1.16
1.14
1.12
1.14
0.97
0.83
0.72
0.68
0.72
0.67
0.77
(7.06%)
(6.31%)
—
20.60
EPS growth%
8.02
9.35
8.06
9.50
11.59
10.21
13.02
12.22
10.53
12.29
3.23
12.22
10.37
81
2.83
Bookvalue per shSR
1.68
1.85
2.00
2.29
2.14
2.32
2.58
2.95
3.25
3.15
3.10
8.01%
7.54%
—
2.24
FCF per shareSR
1.53
1.62
1.56
1.77
1.69
1.92
2.15
2.34
2.47
2.37
1.50
6.98%
5.81%
—
0.90
Dividend per shSR
3.81
4.37
4.73
5.22
5.14
5.81
5.63
6.53
7.70
8.42
3.20
10.39%
8.14%
—
22.28
Div yield (avg)%
2.49
3.71
1.49
2.22
1.52
4.04
5.40
4.80
5.89
7.33
25.67
5.40
3.87
55
7.74
Payout ratio%
6.88
8.21
5.66
4.50
4.51
6.89
7.13
9.37
11.63
12.16
6.08
9.37
7.01
46
1.928
Shares (diluted)M
2.403
2.611
2.493
2.368
2.623
2.513
2.646
2.756
3.061
3.443
1.995
5.59%
3.31%
70
25.22
Buyback yield%
19.97
22.72
23.57
24.11
26.63
27.53
30.00
32.55
30.96
33.78
11.64
30.96
27.08
32
0.978
D/E ratiox
1.608
1.556
1.556
1.682
1.558
1.704
1.524
1.347
1.305
1.396
1.183
1.396
1.556
62
14.43
Enterprise valueSR M
1.324
1.136
1.197
1.067
0.908
0.979
0.970
0.989
0.937
0.985
12.88
1.62%
(2.29%)
90
3.478
LT debtSR M
15.30
14.77
15.10
16.92
16.45
15.39
15.95
18.10
16.57
16.70
5.721
0.29%
0.23%
59
Cost of revenue
8.30%
0.99×
Operating expenses
9.00%
1.06×
Spread over hurdle
33.61%