4.075
RevenueSR M
22.12
23.10
23.54
24.48
25.03
25.70
26.56
27.36
28.65
28.85
4.561
2.88%
2.95%
47
10.78
Revenue growth%
15.19
17.35
15.87
14.89
15.05
14.47
17.02
15.17
13.87
15.96
27.30
15.17
15.18
73
10.78
Gross margin%
20.91
23.30
24.79
24.73
22.72
20.54
18.81
21.60
19.60
20.01
22.58
20.01
21.26
84
2.53
Operating margin%
22.76
25.33
26.54
26.73
29.36
30.10
30.46
29.17
29.55
27.37
18.46
29.55
28.27
54
11.89
Net margin%
20.64
18.70
21.49
21.48
19.01
17.04
14.15
13.55
15.94
17.93
22.88
15.94
18.32
6
16.40
P/E ratio (avg)x
32.26
31.83
31.87
29.18
30.71
30.77
28.92
28.32
31.81
35.87
22.41
30.77
31.29
34
22.02
EV/EBITx
30.65
34.06
31.34
31.30
30.59
34.01
37.58
41.82
37.29
35.68
13.59
37.29
34.03
52
10.92
FCF yield (avg)%
20.64
20.21
22.62
20.25
23.16
21.08
18.63
20.60
18.89
20.10
27.49
20.10
20.43
92
23.23
FCF margin%
26.82
27.41
26.79
25.28
22.76
25.64
23.16
20.72
20.33
17.90
26.92
20.72
24.22
24
1.195
FCF / Net incomex
2.001
1.916
1.996
2.289
2.211
2.235
2.072
2.317
2.417
2.422
1.100
2.317
2.223
6
2.67
ROIC%
21.45
23.18
21.59
19.60
20.13
19.41
20.20
19.67
18.57
20.95
11.31
19.67
20.17
25
3.83
Return on equity%
19.87
21.40
23.94
21.94
22.41
19.50
22.42
22.58
22.76
20.74
14.61
22.42
22.17
24
21.13
Return on assets%
27.17
26.98
24.28
24.46
26.03
24.17
24.87
26.23
24.82
25.76
23.49
24.87
25.31
37
10.45
EPSSR
3.52
4.04
4.18
4.18
4.32
4.09
4.27
4.97
5.60
5.75
11.28
5.90%
4.67%
—
22.71
EPS growth%
15.66
14.01
12.95
10.50
13.14
13.80
14.48
13.51
16.23
15.27
15.14
14.48
13.90
49
3.49
Bookvalue per shSR
13.13
14.49
16.14
15.77
16.04
16.87
18.87
18.22
17.34
18.36
11.52
2.74%
4.90%
—
10.94
FCF per shareSR
11.87
11.18
10.25
10.71
11.23
11.41
11.71
10.42
10.78
10.00
11.75
(2.29%)
(1.03%)
—
2.96
Dividend per shSR
7.84
7.88
7.56
7.57
6.79
6.13
5.99
6.42
7.05
6.19
10.72
(1.83%)
(3.53%)
—
13.64
Div yield (avg)%
11.57
14.24
13.07
13.59
15.24
13.88
15.19
12.95
12.57
12.98
25.66
12.98
13.33
39
14.96
Payout ratio%
19.11
18.12
15.48
13.97
13.05
11.33
11.54
8.83
8.64
10.82
14.74
10.82
12.29
41
1.543
Shares (diluted)M
1.783
1.660
1.542
1.557
1.470
1.456
1.489
1.436
1.381
1.309
1.524
(2.30%)
(2.73%)
15
12.77
Buyback yield%
14.92
12.76
10.93
10.86
12.54
11.26
13.46
12.29
11.17
13.79
4.41
12.29
12.41
74
0.152
D/E ratiox
1.621
1.873
1.832
1.713
1.814
1.839
2.062
1.930
2.213
2.365
1.496
2.062
1.856
67
8.936
Enterprise valueSR M
17.63
15.47
16.23
15.02
13.90
12.71
11.13
9.839
9.364
8.067
5.947
(10.31%)
(8.47%)
26
21.39
LT debtSR M
3.833
4.174
4.431
4.871
5.782
6.828
7.784
8.114
8.146
8.541
8.730
8.11%
9.18%
48
Cost of revenue
2.89%
0.99×
Operating expenses
2.63%
0.97×
Cash and investments
16.57%
Spread over hurdle
49.98%