11.54
RevenueSR M
10.89
11.74
12.73
13.67
15.13
16.57
17.93
19.24
20.36
22.01
11.91
7.79%
8.11%
89
3.83
Revenue growth%
10.33
8.10
6.13
7.16
9.40
9.26
6.66
6.56
4.59
6.90
21.41
6.66
7.03
28
29.92
Gross margin%
3.46
1.70
2.36
1.13
3.25
5.59
6.02
3.51
0.74
2.00
2.33
3.51
2.80
81
13.49
Operating margin%
13.15
12.50
12.64
13.43
13.21
16.08
14.18
11.45
12.78
13.11
8.31
13.11
13.13
47
21.98
Net margin%
15.49
15.95
17.88
17.49
18.36
18.70
21.56
19.31
18.56
20.20
14.50
19.31
18.46
45
34.44
P/E ratio (avg)x
26.93
28.41
32.00
31.40
36.09
38.23
37.78
35.95
38.53
39.92
14.86
38.23
36.02
57
33.59
EV/EBITx
18.38
19.45
17.70
17.06
17.95
17.20
17.21
17.27
17.08
15.92
22.86
17.20
17.24
95
2.44
FCF yield (avg)%
21.64
22.39
25.34
22.36
23.40
25.12
26.51
24.07
25.28
25.50
27.82
25.28
24.60
47
7.26
FCF margin%
5.54
7.47
9.65
9.39
8.17
6.80
8.67
6.72
8.89
8.48
15.96
8.48
8.33
21
1.258
FCF / Net incomex
0.990
0.969
0.986
1.196
1.449
1.448
1.421
1.611
1.726
1.939
0.364
1.611
1.434
46
29.46
ROIC%
21.38
21.68
21.39
18.81
20.69
20.35
20.99
20.46
18.61
16.27
16.51
20.35
20.58
35
23.17
Return on equity%
29.25
32.03
34.71
34.94
37.85
39.00
38.22
37.02
37.22
37.50
9.79
37.50
37.12
48
8.98
Return on assets%
15.01
12.72
11.72
11.44
12.45
13.96
15.53
14.11
16.19
14.48
8.25
14.48
14.03
22
0.12
EPSSR
0.23
0.23
0.23
0.21
0.18
0.17
0.18
0.16
0.16
0.15
0.13
(4.36%)
(5.90%)
—
7.94
EPS growth%
21.70
20.96
18.45
16.30
19.05
17.27
18.44
19.14
20.10
20.02
24.63
19.14
19.10
48
0.14
Bookvalue per shSR
0.16
0.16
0.14
0.13
0.11
0.10
0.11
0.10
0.09
0.09
0.10
(3.36%)
(5.54%)
—
0.31
FCF per shareSR
0.37
0.41
0.38
0.35
0.34
0.38
0.42
0.41
0.42
0.42
0.34
4.00%
2.19%
—
0.29
Dividend per shSR
0.32
0.37
0.40
0.45
0.52
0.54
0.54
0.63
0.72
0.86
0.24
10.54%
10.95%
—
21.59
Div yield (avg)%
33.12
31.30
32.81
35.45
36.44
33.87
32.18
31.04
30.34
27.64
15.67
31.04
32.49
25
23.48
Payout ratio%
9.80
12.04
13.65
11.96
11.82
11.08
8.48
11.15
11.53
12.89
16.80
11.15
11.68
8
65.98
Shares (diluted)M
74.27
83.52
91.28
95.80
103.2
115.4
113.2
122.9
112.4
112.3
66.60
1.72%
5.31%
84
10.60
Buyback yield%
22.40
24.63
21.78
20.93
22.83
24.28
22.77
21.07
19.74
21.26
16.45
21.26
22.09
38
0.326
D/E ratiox
0.428
0.398
0.381
0.398
0.381
0.404
0.424
0.425
0.366
0.345
1.057
0.404
0.398
24
5.436
Enterprise valueSR M
6.753
6.399
6.306
7.211
8.395
8.229
9.132
10.68
11.59
12.32
9.166
7.97%
7.35%
7
2.528
LT debtSR M
7.167
7.608
7.603
6.949
6.652
7.527
8.527
9.353
9.168
9.183
4.925
6.66%
3.77%
77
Cost of revenue
8.27%
1.01×
Operating expenses
8.49%
1.03×
Goodwill & intangibles
18.38%
Cash and investments
14.62%