7.122
RevenueSR M
9.858
10.35
10.64
11.22
11.51
11.68
12.26
12.50
13.15
13.85
7.420
3.77%
3.87%
65
4.40
Revenue growth%
17.01
15.12
15.06
12.97
15.61
15.97
13.45
16.41
16.45
18.66
5.93
16.41
15.79
33
23.63
Gross margin%
18.97
20.83
18.75
21.39
23.19
20.43
21.36
19.45
18.72
21.49
7.60
20.43
20.63
26
11.03
Operating margin%
30.03
31.47
33.67
34.87
34.88
34.35
35.37
33.33
34.53
34.39
3.70
34.39
34.37
86
28.55
Net margin%
18.37
17.18
18.85
18.53
19.28
17.69
15.56
16.74
17.37
18.26
26.03
17.37
17.98
44
17.93
P/E ratio (avg)x
12.33
12.99
13.12
13.26
14.85
13.94
13.27
12.05
13.19
13.40
6.180
13.27
13.23
71
8.663
EV/EBITx
14.35
13.35
13.62
13.29
13.68
15.44
15.77
17.92
19.13
19.34
28.63
17.92
14.90
37
16.97
FCF yield (avg)%
14.79
14.22
14.27
16.86
19.03
20.44
21.27
20.51
20.46
21.49
22.81
20.51
19.74
42
5.63
FCF margin%
30.27
28.36
29.50
28.25
25.47
22.78
21.40
18.75
16.62
15.86
21.79
18.75
24.13
38
0.942
FCF / Net incomex
1.037
0.976
0.980
1.072
0.993
1.026
1.036
1.079
1.136
1.126
0.146
1.079
1.037
43
28.60
ROIC%
13.89
12.05
12.72
9.76
10.21
12.46
14.49
15.50
17.34
16.01
22.54
15.50
13.31
21
28.67
Return on equity%
34.58
34.81
37.43
39.34
36.88
34.46
34.18
36.38
37.82
37.50
27.88
36.38
36.63
6
20.00
Return on assets%
5.46
5.36
4.64
5.79
3.09
4.79
5.50
7.12
6.25
8.81
8.04
6.25
5.48
93
2.04
EPSSR
0.38
0.37
0.38
0.39
0.40
0.37
0.39
0.43
0.44
0.40
2.26
(0.14%)
1.70%
—
8.54
EPS growth%
8.08
8.22
11.18
10.49
10.24
9.32
10.26
8.38
10.44
9.37
13.58
9.37
9.80
22
0.39
Bookvalue per shSR
2.05
2.12
2.05
2.25
2.06
2.34
2.64
2.53
2.86
2.92
0.43
7.22%
2.68%
—
0.33
FCF per shareSR
0.86
0.81
0.76
0.77
0.69
0.68
0.65
0.66
0.59
0.57
0.45
(3.64%)
(3.48%)
—
1.35
Dividend per shSR
1.60
1.41
1.53
1.62
1.45
1.41
1.55
1.64
1.64
1.48
0.80
0.37%
(2.04%)
—
4.93
Div yield (avg)%
19.70
20.55
18.36
20.15
21.78
24.43
22.97
20.43
18.29
17.28
7.44
20.43
20.29
18
17.14
Payout ratio%
18.17
16.54
15.50
14.96
12.66
10.87
13.78
14.89
12.15
9.61
29.47
12.15
14.33
28
5.103
Shares (diluted)M
6.253
6.307
6.652
6.248
7.130
6.996
7.267
7.381
8.134
9.075
5.064
4.94%
5.22%
14
5.08
Buyback yield%
6.37
3.70
3.34
1.99
1.11
0.40
0.40
0.40
0.40
0.40
16.14
0.40
0.75
31
1.016
D/E ratiox
2.426
2.861
3.045
3.569
4.126
3.985
4.508
4.718
4.940
5.231
0.105
4.718
4.056
10
4.283
Enterprise valueSR M
8.768
10.28
11.08
10.49
10.75
12.05
13.17
12.33
12.18
12.38
6.471
2.86%
4.33%
84
11.33
LT debtSR M
4.960
5.822
5.962
6.106
6.035
6.484
6.796
8.007
8.950
9.196
0.891
8.79%
6.85%
28
Cost of revenue
4.18%
1.03×
Operating expenses
3.72%
0.99×
Goodwill & intangibles
16.98%
Spread over hurdle
12.13%