62.02
RevenueSR M
75.05
76.85
80.46
85.57
89.64
91.64
95.57
99.65
101.5
106.0
66.08
3.42%
3.70%
84
20.14
Revenue growth%
6.87
4.42
1.74
0.77
1.09
0.40
2.46
0.40
1.26
0.40
27.30
0.40
1.18
25
14.60
Gross margin%
16.24
18.97
21.74
24.59
24.54
27.06
29.87
31.59
34.56
35.00
24.32
31.59
25.83
24
26.03
Operating margin%
19.60
17.53
19.66
20.25
21.38
20.78
22.46
23.45
20.94
23.09
14.74
22.46
20.86
14
20.85
Net margin%
23.92
24.23
21.36
18.87
19.53
21.11
23.61
24.14
25.83
28.65
19.34
24.14
23.76
53
12.82
P/E ratio (avg)x
43.81
37.60
38.25
34.43
37.56
39.90
36.54
34.90
34.32
32.09
12.25
34.90
37.05
57
14.28
EV/EBITx
20.70
18.17
16.37
15.84
15.10
15.21
13.88
12.58
12.59
12.63
10.80
12.63
15.15
52
7.17
FCF yield (avg)%
20.19
18.10
17.26
19.41
20.71
20.39
21.79
20.65
19.76
19.52
19.56
20.39
19.97
47
16.40
FCF margin%
7.06
5.58
6.21
9.05
7.84
4.85
7.29
6.39
6.79
6.51
12.29
6.51
6.65
88
1.191
FCF / Net incomex
1.018
0.987
0.905
0.960
0.873
0.896
0.964
0.944
0.852
0.825
1.187
0.896
0.925
78
11.90
ROIC%
15.55
16.37
16.19
17.01
18.75
18.16
16.57
19.05
19.78
22.43
17.56
19.05
17.58
27
13.01
Return on equity%
22.57
20.20
22.08
19.47
20.93
18.22
18.54
16.25
15.44
16.89
19.43
16.89
19.01
31
5.18
Return on assets%
7.58
5.34
4.57
2.47
2.25
0.40
0.40
0.40
0.40
0.40
9.84
0.40
1.32
77
0.80
EPSSR
2.92
3.02
3.13
3.35
3.18
3.70
4.20
4.74
4.60
4.75
0.82
8.36%
6.53%
—
15.93
EPS growth%
8.41
5.79
8.07
8.04
9.09
9.55
11.33
11.06
13.51
13.67
14.20
11.33
9.32
26
3.90
Bookvalue per shSR
7.68
8.59
8.79
10.35
11.54
13.71
13.24
13.69
13.58
14.65
4.87
4.89%
8.54%
—
2.05
FCF per shareSR
8.18
8.38
10.15
11.06
13.33
13.64
14.07
16.34
17.96
20.58
2.51
9.07%
9.50%
—
3.22
Dividend per shSR
5.74
5.65
5.38
6.11
6.88
7.74
7.17
7.15
8.10
7.78
5.24
2.50%
2.49%
—
23.32
Div yield (avg)%
1.30
0.52
0.40
0.40
1.72
0.40
0.40
0.93
0.40
1.17
29.25
0.40
0.46
39
3.11
Payout ratio%
29.99
30.96
29.42
27.99
28.48
26.98
28.45
31.42
32.18
34.91
2.16
31.42
29.70
40
11.81
Shares (diluted)M
11.05
11.79
12.63
11.49
11.22
12.49
13.81
13.73
12.50
11.25
11.84
0.05%
1.19%
39
15.42
Buyback yield%
2.87
3.37
1.88
3.11
3.42
5.51
3.88
6.22
7.07
9.85
20.38
6.22
3.65
6
1.199
D/E ratiox
2.421
2.674
2.590
2.781
3.032
3.063
3.232
3.740
3.737
3.729
0.860
3.729
3.047
53
25.58
Enterprise valueSR M
76.73
80.73
81.33
72.66
71.78
77.65
78.55
87.43
81.64
80.26
79.71
2.26%
0.39%
61
73.38
LT debtSR M
26.19
27.78
27.74
27.48
25.29
23.93
27.30
25.27
25.33
29.05
33.90
2.81%
1.37%
35
Cost of revenue
3.62%
0.99×
Operating expenses
3.99%
1.03×
Goodwill & intangibles
20.66%
Spread over hurdle
26.20%