8.197
RevenueSR M
9.244
9.696
10.01
10.19
10.52
10.96
11.14
11.39
12.03
12.31
9.127
3.19%
3.49%
13
23.28
Revenue growth%
16.90
17.01
16.15
14.81
15.38
12.86
11.62
11.64
13.55
13.77
20.84
12.86
14.29
75
15.50
Gross margin%
23.02
25.32
25.22
23.24
24.35
25.59
24.29
21.84
23.79
23.39
21.77
23.79
24.04
49
27.62
Operating margin%
18.60
20.39
17.81
15.83
15.91
15.99
18.23
19.69
22.47
20.86
20.91
19.69
18.42
9
9.57
Net margin%
16.13
16.20
17.73
16.58
13.81
12.59
14.67
13.42
11.05
9.02
5.02
12.59
14.24
9
19.55
P/E ratio (avg)x
34.95
38.23
39.94
40.32
44.70
41.78
42.42
46.32
48.74
53.01
6.040
46.32
42.10
94
14.72
EV/EBITx
17.94
18.59
20.69
23.66
25.87
29.04
34.62
39.74
43.25
50.76
19.86
39.74
27.45
17
14.99
FCF yield (avg)%
18.26
19.05
18.81
20.11
21.08
18.29
20.08
22.07
21.99
23.44
5.73
21.99
20.10
76
15.78
FCF margin%
32.99
33.12
32.38
35.19
37.86
39.89
41.90
41.59
44.54
45.00
9.75
41.90
38.88
6
1.125
FCF / Net incomex
0.307
0.342
0.308
0.293
0.294
0.304
0.343
0.340
0.377
0.386
1.175
0.343
0.324
21
23.95
ROIC%
11.77
13.42
14.57
15.16
12.40
12.04
11.56
9.47
8.40
8.35
21.08
9.47
11.91
57
6.47
Return on equity%
9.51
7.72
9.29
8.84
5.93
5.25
4.24
3.96
4.57
4.36
29.80
4.36
5.59
45
24.31
Return on assets%
30.03
31.04
30.69
29.93
30.52
32.24
32.67
29.85
30.26
29.04
4.96
30.26
30.39
14
13.56
EPSSR
3.53
3.44
3.39
3.40
3.25
3.40
3.23
2.98
2.89
3.20
14.98
(0.27%)
(0.19%)
—
20.75
EPS growth%
8.22
6.43
7.83
5.14
3.29
4.95
2.28
3.07
1.08
2.51
17.53
2.51
4.12
7
3.19
Bookvalue per shSR
5.78
5.86
5.55
5.37
4.98
4.94
5.09
5.20
5.34
5.80
10.39
3.13%
0.45%
—
12.47
FCF per shareSR
11.97
12.89
15.06
15.74
17.60
17.62
16.93
16.70
17.45
19.50
3.73
2.08%
5.23%
—
9.38
Dividend per shSR
7.37
7.96
8.96
8.42
8.06
7.92
7.99
7.89
7.34
7.82
2.66
(0.59%)
(0.48%)
—
21.02
Div yield (avg)%
10.24
11.23
11.89
11.49
13.62
16.08
17.50
15.41
17.91
15.30
24.48
16.08
14.46
78
13.14
Payout ratio%
18.31
19.69
22.34
21.79
20.46
20.97
20.39
21.88
22.27
20.46
12.67
20.97
20.72
67
1.228
Shares (diluted)M
1.586
1.521
1.735
1.958
1.876
2.179
2.414
2.489
2.739
2.795
1.188
8.30%
7.30%
48
13.11
Buyback yield%
13.80
11.09
12.71
11.41
10.48
10.49
9.02
11.33
13.86
16.28
2.45
11.33
11.37
55
0.776
D/E ratiox
1.277
1.132
1.088
1.119
0.952
0.957
0.814
0.784
0.772
0.676
0.919
0.784
0.954
36
6.076
Enterprise valueSR M
8.278
7.399
7.241
6.505
6.227
5.647
5.690
5.624
6.103
6.505
7.853
0.88%
(3.26%)
66
12.43
LT debtSR M
7.870
7.667
7.754
8.054
8.907
9.082
9.763
9.491
11.04
10.88
7.857
4.09%
3.10%
65
Cost of revenue
3.86%
1.04×
Operating expenses
2.90%
0.94×
Property and equipment
18.06%
Cash and investments
15.55%
Spread over hurdle
(0.58%)