30.60
RevenueSR M
31.41
33.82
35.95
37.62
40.05
43.25
44.61
47.40
50.03
52.44
32.60
5.54%
5.77%
24
23.33
Revenue growth%
29.56
31.04
33.23
35.61
37.03
34.89
32.84
32.65
33.29
33.61
15.67
33.29
33.26
25
22.34
Gross margin%
24.81
25.46
25.01
26.04
26.97
25.89
27.00
26.38
28.82
26.35
23.51
26.38
26.20
34
19.06
Operating margin%
26.56
24.80
22.56
25.44
25.86
27.31
28.17
26.64
27.05
29.85
9.41
27.31
26.60
82
11.17
Net margin%
2.48
4.76
5.97
4.11
5.12
2.87
4.71
4.18
6.56
4.87
17.81
4.71
4.74
93
17.91
P/E ratio (avg)x
29.37
31.84
32.34
33.89
33.57
34.19
37.16
34.55
30.57
26.66
24.65
34.19
32.95
20
26.07
EV/EBITx
14.73
15.10
13.49
12.05
12.23
12.52
11.51
12.09
12.46
12.51
25.08
12.46
12.48
68
12.52
FCF yield (avg)%
16.75
16.84
17.23
18.04
17.97
19.87
19.59
17.17
16.23
13.59
20.44
17.17
17.20
33
20.25
FCF margin%
3.23
5.77
4.21
6.06
5.06
5.67
3.04
4.47
6.43
4.30
29.43
4.47
4.77
34
0.383
FCF / Net incomex
0.430
0.417
0.444
0.441
0.410
0.396
0.429
0.444
0.449
0.433
0.833
0.433
0.431
44
24.03
ROIC%
25.59
26.57
23.77
22.75
22.98
21.35
22.76
20.10
20.41
19.25
26.27
20.41
22.76
78
18.73
Return on equity%
27.92
25.20
24.31
25.98
24.67
22.90
24.66
23.90
26.57
25.97
22.22
24.66
24.94
38
2.90
Return on assets%
25.46
24.80
26.78
23.84
24.65
24.70
24.34
27.06
28.16
27.22
5.68
27.06
25.13
73
2.66
EPSSR
2.45
2.73
2.71
2.92
2.81
2.94
3.01
2.95
2.66
2.54
2.82
(2.02%)
(0.51%)
—
13.34
EPS growth%
12.07
14.52
15.33
17.36
18.49
15.76
12.81
13.71
16.64
14.48
5.62
14.48
14.93
68
2.88
Bookvalue per shSR
1.10
1.19
1.31
1.55
1.62
1.66
1.66
1.93
2.01
2.37
1.92
7.90%
8.54%
—
2.91
FCF per shareSR
2.80
2.78
2.95
2.99
2.72
2.71
2.91
2.69
2.52
2.72
1.52
0.04%
0.84%
—
1.92
Dividend per shSR
2.61
2.41
2.37
2.40
2.19
1.96
1.89
1.90
1.73
1.77
2.07
(4.17%)
(3.16%)
—
29.78
Div yield (avg)%
22.02
24.49
22.01
21.82
22.77
25.03
27.95
28.60
28.30
27.15
4.84
27.95
24.76
77
25.21
Payout ratio%
10.09
9.36
9.00
9.91
9.20
6.51
8.92
7.62
5.81
4.81
9.21
6.51
8.96
25
7.848
Shares (diluted)M
7.740
7.339
7.718
8.306
8.739
8.498
7.739
6.857
6.226
6.719
7.866
(5.12%)
(2.05%)
58
10.70
Buyback yield%
10.56
10.83
11.54
12.63
15.42
15.07
14.44
13.59
10.68
9.43
7.12
13.59
12.08
28
1.391
D/E ratiox
1.903
2.130
2.337
2.593
2.635
2.385
2.192
2.183
2.077
1.875
0.229
2.183
2.187
59
25.45
Enterprise valueSR M
61.61
66.45
68.29
80.07
94.96
112.4
129.9
147.1
144.1
146.1
50.32
8.99%
8.81%
55
16.01
LT debtSR M
4.846
5.139
5.644
5.901
6.543
7.230
6.961
7.485
7.327
6.615
12.19
0.22%
3.66%
19
Cost of revenue
5.57%
0.98×
Operating expenses
5.86%
1.01×
Property and equipment
15.20%