37.77
RevenueSR M
33.01
34.90
37.03
37.87
39.25
40.39
41.79
43.95
45.63
48.43
39.74
4.29%
4.51%
8
29.58
Revenue growth%
15.04
14.08
16.62
16.84
14.32
12.56
14.08
16.19
14.38
16.00
28.79
14.38
14.71
25
7.18
Gross margin%
29.71
29.10
31.85
30.10
31.21
31.44
30.92
29.94
29.56
27.41
15.76
29.94
30.02
92
9.18
Operating margin%
3.79
3.45
5.18
4.59
6.44
7.65
10.15
7.51
6.26
3.36
26.37
7.51
5.72
75
20.86
Net margin%
35.58
35.20
37.56
35.27
33.21
33.26
31.73
31.30
33.70
33.72
13.77
33.26
33.71
34
35.57
P/E ratio (avg)x
32.58
35.26
41.36
45.87
52.26
54.70
64.51
64.66
65.74
64.57
14.35
64.57
53.48
54
25.28
EV/EBITx
46.11
47.69
55.42
58.37
56.46
62.09
69.31
79.57
75.59
84.46
34.49
75.59
60.23
37
27.29
FCF yield (avg)%
6.52
3.79
4.87
5.39
3.96
6.29
6.70
5.52
7.62
9.80
21.97
6.70
5.91
62
12.60
FCF margin%
29.58
28.31
28.50
31.36
29.16
29.21
29.19
26.30
25.78
26.03
5.46
26.30
28.83
76
0.286
FCF / Net incomex
0.086
0.088
0.078
0.069
0.065
0.070
0.065
0.059
0.058
0.052
0.467
0.059
0.067
16
5.63
ROIC%
23.25
25.77
24.13
26.86
25.43
24.33
25.73
23.14
22.77
23.87
17.51
23.87
24.23
83
12.83
Return on equity%
13.87
12.76
14.18
15.54
18.28
19.83
21.02
18.17
17.49
18.30
2.16
18.30
17.83
20
14.44
Return on assets%
18.22
20.37
22.30
23.53
25.31
25.03
24.44
24.92
22.89
20.04
16.00
24.44
23.21
15
1.02
EPSSR
0.68
0.78
0.92
0.95
1.01
1.15
1.13
1.12
1.23
1.47
1.13
7.70%
8.80%
—
7.60
EPS growth%
28.95
31.89
29.39
29.07
30.96
28.01
28.84
30.98
30.62
33.01
16.73
30.62
30.01
52
0.71
Bookvalue per shSR
0.27
0.28
0.29
0.27
0.24
0.22
0.22
0.24
0.22
0.19
0.64
(4.67%)
(3.26%)
—
0.68
FCF per shareSR
0.64
0.60
0.61
0.65
0.62
0.69
0.72
0.80
0.83
0.92
1.16
8.07%
4.14%
—
0.16
Dividend per shSR
0.72
0.71
0.73
0.82
0.79
0.77
0.81
0.79
0.82
0.80
1.11
0.45%
1.50%
—
27.38
Div yield (avg)%
22.15
22.02
19.30
20.63
20.06
21.16
22.57
20.67
18.92
21.55
28.19
21.16
20.91
40
29.77
Payout ratio%
1.44
0.78
3.23
3.74
1.35
0.40
2.88
2.27
3.95
6.55
18.98
2.88
2.58
56
8.180
Shares (diluted)M
10.35
10.03
10.22
9.617
10.34
11.46
12.49
14.04
13.40
12.75
7.920
4.28%
3.15%
13
9.44
Buyback yield%
18.15
20.68
19.11
19.00
18.95
17.26
17.28
17.71
20.17
17.98
16.96
17.71
18.55
44
0.244
D/E ratiox
1.412
1.526
1.614
1.890
2.111
2.077
2.200
2.538
2.802
3.126
0.665
2.538
2.094
35
1.938
Enterprise valueSR M
44.23
50.93
50.47
56.06
55.90
52.57
56.42
62.23
60.31
58.90
24.50
1.05%
2.58%
78
14.48
LT debtSR M
20.86
23.81
22.79
25.91
27.28
28.54
32.73
30.30
28.85
33.05
6.723
3.92%
5.15%
33
Cost of revenue
4.42%
0.99×
Operating expenses
4.68%
1.02×
Property and equipment
18.68%