11.37
RevenueSR M
6.624
7.041
7.544
8.237
8.645
9.135
9.998
10.95
11.55
12.50
12.07
7.66%
7.49%
60
3.04
Revenue growth%
21.22
23.90
25.14
22.66
24.52
22.12
21.81
20.52
17.56
20.51
8.00
20.52
21.96
81
19.69
Gross margin%
20.21
19.01
17.25
15.51
17.68
19.92
22.20
22.10
20.52
22.96
14.46
22.10
20.07
25
4.45
Operating margin%
0.40
0.40
0.40
1.13
2.48
4.13
1.15
2.27
4.92
3.39
11.83
3.39
1.71
26
16.67
Net margin%
31.58
31.92
34.20
33.16
34.63
34.78
37.74
39.81
38.15
39.32
27.99
38.15
34.70
47
17.92
P/E ratio (avg)x
34.72
40.45
45.68
47.53
54.46
63.76
68.17
70.78
75.20
76.83
37.37
70.78
59.11
85
28.16
EV/EBITx
25.61
25.05
26.07
29.10
29.31
30.18
30.05
26.70
26.45
27.04
19.97
27.04
26.87
37
6.20
FCF yield (avg)%
18.91
18.58
15.76
17.46
17.04
19.35
19.15
17.79
16.36
15.29
11.93
17.79
17.63
83
25.04
FCF margin%
16.01
16.46
18.82
16.64
18.25
20.53
22.38
22.21
22.88
23.39
6.17
22.38
19.67
93
1.216
FCF / Net incomex
2.709
2.875
2.797
3.121
3.236
3.637
3.903
4.263
4.187
4.868
1.139
4.187
3.436
33
18.43
ROIC%
27.42
28.94
27.36
29.44
30.57
31.69
31.63
29.04
29.12
27.21
17.79
29.12
29.08
26
9.71
Return on equity%
33.61
31.92
32.77
30.78
30.55
28.95
26.55
27.37
30.33
33.32
29.83
28.95
30.66
14
26.77
Return on assets%
17.90
16.85
14.75
12.49
10.72
12.85
15.69
14.43
15.34
14.75
21.21
14.75
14.75
44
0.46
EPSSR
0.63
0.61
0.58
0.64
0.63
0.66
0.64
0.68
0.77
0.74
0.47
3.41%
1.89%
—
11.94
EPS growth%
3.62
1.86
0.40
0.40
0.40
0.40
2.95
1.82
2.68
0.62
21.01
1.82
1.22
15
0.26
Bookvalue per shSR
0.56
0.61
0.63
0.73
0.73
0.85
0.86
0.88
1.02
1.06
1.03
7.79%
7.44%
—
0.19
FCF per shareSR
0.53
0.55
0.53
0.54
0.64
0.69
0.70
0.79
0.79
0.79
0.84
4.52%
3.95%
—
0.39
Dividend per shSR
1.12
1.31
1.29
1.27
1.28
1.43
1.65
1.94
2.00
2.00
0.41
9.38%
6.64%
—
14.91
Div yield (avg)%
10.85
8.62
6.69
8.98
8.18
7.51
8.48
10.76
12.22
11.43
29.09
10.76
8.80
51
12.29
Payout ratio%
22.41
23.20
26.16
26.72
28.78
29.08
31.95
34.27
35.05
32.81
4.98
32.81
28.93
95
7.903
Shares (diluted)M
9.511
8.910
10.07
11.26
12.28
11.75
11.83
12.99
12.46
13.77
7.699
2.33%
4.58%
33
21.79
Buyback yield%
24.65
26.25
23.27
22.48
21.85
19.00
16.86
14.48
15.10
13.24
15.30
15.10
20.43
49
1.251
D/E ratiox
0.679
0.704
0.660
0.672
0.729
0.739
0.661
0.612
0.629
0.667
1.079
0.661
0.669
14
12.91
Enterprise valueSR M
21.83
24.91
26.65
29.61
32.31
37.91
44.88
48.63
51.88
60.14
12.12
13.23%
10.55%
80
7.108
LT debtSR M
7.434
7.593
7.688
8.030
7.779
8.338
8.777
9.465
9.740
9.464
12.82
4.00%
3.66%
48
Cost of revenue
7.49%
1.00×
Operating expenses
8.01%
1.05×
Cash and investments
17.40%