5.316
RevenueSR M
23.20
24.06
25.23
26.63
28.41
29.36
31.67
33.53
35.41
37.71
5.583
5.83%
5.55%
29
15.69
Revenue growth%
22.35
20.56
20.89
22.74
25.11
27.47
26.18
28.21
25.84
22.92
16.37
26.18
24.01
45
6.19
Gross margin%
18.83
20.43
19.43
21.43
21.79
20.69
20.41
20.10
17.34
14.78
13.73
20.10
20.25
58
26.40
Operating margin%
4.59
3.11
3.57
6.20
3.95
3.64
0.77
0.40
0.40
1.58
3.48
0.77
3.34
90
21.50
Net margin%
24.27
26.55
29.51
28.96
27.09
28.27
31.14
33.42
34.62
36.93
14.15
33.42
29.24
40
19.94
P/E ratio (avg)x
48.94
46.79
52.84
58.43
64.14
67.80
69.55
69.11
66.02
72.13
24.04
69.11
65.08
64
21.24
EV/EBITx
40.08
38.48
38.75
44.37
43.37
44.29
41.94
42.73
46.71
48.43
32.51
44.29
43.05
14
14.33
FCF yield (avg)%
25.63
25.63
23.88
23.30
24.68
25.07
28.04
26.24
24.52
27.36
29.21
26.24
25.35
92
17.78
FCF margin%
16.90
18.52
20.77
18.53
19.53
17.61
14.80
17.31
14.77
16.34
8.34
16.34
17.46
49
0.844
FCF / Net incomex
1.108
1.123
1.159
1.270
1.237
1.182
1.406
1.635
1.942
1.868
0.583
1.635
1.253
7
15.88
ROIC%
31.49
32.36
31.78
32.61
34.17
35.58
33.98
34.81
31.98
34.14
11.60
34.14
33.30
95
19.52
Return on equity%
3.21
2.07
1.15
3.32
2.44
0.40
0.40
0.40
2.00
4.94
17.92
0.40
2.04
80
23.92
Return on assets%
0.94
1.84
2.95
0.93
1.23
0.40
0.56
0.40
0.40
0.40
7.53
0.40
0.75
55
0.11
EPSSR
0.08
0.08
0.08
0.09
0.10
0.09
0.11
0.11
0.12
0.13
0.12
5.53%
5.55%
—
8.60
EPS growth%
26.77
27.22
28.69
25.85
25.57
25.84
26.54
28.08
27.05
26.59
3.92
26.59
26.68
47
0.12
Bookvalue per shSR
0.17
0.19
0.19
0.21
0.22
0.24
0.25
0.26
0.26
0.29
0.18
5.61%
6.30%
—
0.08
FCF per shareSR
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.17
0.40%
(0.08%)
—
0.04
Dividend per shSR
0.14
0.13
0.12
0.13
0.13
0.12
0.12
0.11
0.12
0.12
0.11
(1.99%)
(0.93%)
—
23.45
Div yield (avg)%
23.68
26.06
25.26
25.13
24.82
23.50
22.86
25.37
23.92
25.70
12.38
23.92
24.97
73
29.89
Payout ratio%
22.68
24.75
22.14
24.08
23.50
24.08
24.66
22.72
25.60
25.96
10.77
24.66
24.08
82
68.57
Shares (diluted)M
88.93
83.63
94.60
91.28
100.1
108.2
98.03
95.48
94.30
89.70
69.75
(2.17%)
0.21%
67
22.03
Buyback yield%
7.18
7.99
6.91
9.69
9.00
8.45
7.80
7.68
6.10
6.43
23.24
7.68
7.74
60
0.489
D/E ratiox
0.517
0.483
0.529
0.553
0.502
0.448
0.396
0.343
0.375
0.374
1.095
0.375
0.465
95
1.634
Enterprise valueSR M
18.95
20.39
20.70
22.12
24.33
26.02
25.14
28.59
26.15
26.45
19.69
1.69%
4.82%
24
19.04
LT debtSR M
32.12
33.61
36.22
36.15
42.37
41.77
44.70
43.66
46.89
54.76
21.40
5.26%
7.18%
43
Cost of revenue
5.70%
1.01×
Operating expenses
5.03%
0.95×
Goodwill & intangibles
15.20%
Spread over hurdle
(0.32%)