7.536
RevenueSR M
4.197
4.532
4.917
5.243
5.631
6.171
6.751
7.310
7.761
8.194
8.424
7.79%
7.48%
47
22.01
Revenue growth%
20.72
18.80
20.41
23.34
21.79
18.96
20.80
17.80
17.32
15.31
22.66
17.80
19.68
13
11.11
Gross margin%
10.66
11.12
8.88
8.55
10.49
13.20
13.94
11.61
10.03
9.57
9.08
11.61
10.57
89
3.52
Operating margin%
25.17
22.72
21.07
22.78
24.10
21.20
19.49
17.84
19.65
18.73
28.74
19.49
21.14
91
6.26
Net margin%
12.91
11.15
10.10
12.27
12.86
15.37
16.16
16.52
14.04
15.74
3.53
15.74
13.47
48
36.87
P/E ratio (avg)x
30.39
27.04
29.80
31.92
29.66
32.56
32.00
35.84
34.20
31.94
34.62
32.56
31.93
30
36.28
EV/EBITx
43.85
38.52
40.50
40.86
41.23
37.10
39.55
36.33
35.28
31.43
20.03
36.33
39.04
77
21.41
FCF yield (avg)%
19.26
21.02
20.42
20.98
19.29
17.99
16.66
15.64
13.16
10.71
29.15
15.64
18.63
34
22.55
FCF margin%
22.36
19.68
18.24
15.94
17.95
16.18
14.25
14.10
13.90
15.37
26.89
14.25
16.06
5
1.757
FCF / Net incomex
0.977
0.946
0.992
1.126
1.173
1.214
1.274
1.384
1.324
1.467
1.665
1.324
1.193
68
29.29
ROIC%
5.45
4.50
5.83
3.77
4.01
6.97
9.78
8.46
10.03
11.29
24.59
9.78
6.40
95
23.16
Return on equity%
17.55
19.21
20.97
19.78
17.49
16.12
18.11
15.37
15.54
13.76
17.68
15.54
17.52
44
29.96
Return on assets%
7.01
9.84
11.89
11.86
12.84
11.90
12.89
15.49
12.74
11.29
10.58
12.74
11.90
95
1.44
EPSSR
2.65
2.72
2.73
2.82
3.35
3.95
4.05
4.35
4.91
5.43
1.56
10.11%
8.80%
—
3.35
EPS growth%
24.34
22.79
21.15
19.78
19.45
18.66
19.38
16.57
17.31
15.25
22.37
17.31
19.42
82
1.57
Bookvalue per shSR
1.19
1.32
1.20
1.14
1.06
1.06
1.16
1.08
0.99
0.90
1.24
(3.24%)
(3.69%)
—
1.52
FCF per shareSR
1.16
1.09
1.13
1.16
1.12
1.08
1.04
1.05
1.11
1.14
1.03
0.37%
0.57%
—
1.26
Dividend per shSR
0.25
0.24
0.21
0.19
0.17
0.14
0.14
0.14
0.14
0.13
1.20
(5.13%)
(7.91%)
—
11.19
Div yield (avg)%
20.63
23.62
22.35
23.42
26.36
27.29
26.84
28.66
26.41
27.59
2.49
27.29
26.39
64
23.55
Payout ratio%
17.93
17.58
17.63
20.40
18.35
15.82
13.10
14.36
13.97
14.01
21.85
14.01
16.70
64
2.887
Shares (diluted)M
3.910
3.858
4.509
5.218
5.357
5.743
6.632
7.835
8.256
9.788
2.842
12.81%
10.78%
12
3.62
Buyback yield%
13.43
11.21
14.06
12.80
13.41
13.00
16.00
18.71
19.32
17.51
17.96
17.51
13.74
7
1.100
D/E ratiox
1.694
1.613
1.523
1.661
1.622
1.679
1.724
1.859
2.007
1.898
0.955
1.859
1.687
14
7.420
Enterprise valueSR M
3.981
3.721
3.961
3.532
3.745
3.726
3.335
3.054
2.686
2.605
3.298
(7.01%)
(5.11%)
64
7.265
LT debtSR M
9.764
11.49
13.67
13.78
15.00
16.52
16.48
18.20
18.09
18.41
9.395
4.18%
8.47%
58
Cost of revenue
7.45%
1.00×
Operating expenses
7.57%
1.01×
Goodwill & intangibles
13.96%
Spread over hurdle
(4.01%)