10.39
RevenueSR M
24.84
26.06
26.86
28.07
29.57
31.41
33.03
34.74
36.79
10.96
12.56
5.55%
5.16%
44
20.72
Revenue growth%
38.65
40.76
40.79
38.93
38.38
38.49
40.88
41.44
41.98
7.35
12.19
40.88
39.84
60
5.67
Gross margin%
21.84
24.46
27.43
30.14
29.88
27.44
29.01
31.61
34.32
23.97
2.37
29.88
28.23
24
9.47
Operating margin%
18.45
20.51
19.39
22.02
24.69
25.22
23.93
21.61
19.92
29.24
26.24
23.93
21.26
94
8.65
Net margin%
28.49
25.73
25.42
23.91
22.36
21.29
21.95
20.57
19.12
13.63
19.22
21.29
23.13
27
34.49
P/E ratio (avg)x
21.49
20.58
22.32
23.27
23.78
25.39
24.75
24.85
26.18
12.48
16.97
24.85
24.08
10
37.11
EV/EBITx
11.22
10.16
10.35
8.967
8.122
7.919
7.279
7.629
7.692
9.731
27.28
7.692
8.544
40
4.21
FCF yield (avg)%
27.02
29.35
29.08
29.06
31.70
28.78
28.72
29.76
32.43
2.53
28.72
29.76
29.07
10
29.40
FCF margin%
26.95
26.11
26.48
24.49
22.47
23.49
24.14
23.48
21.82
11.42
18.30
23.48
24.32
23
0.437
FCF / Net incomex
2.504
2.552
2.623
2.845
2.844
3.066
3.082
3.392
3.522
0.891
1.634
3.082
2.845
74
13.34
ROIC%
12.13
12.75
13.95
16.60
15.38
17.43
16.27
17.83
20.37
8.66
2.19
17.43
15.82
66
17.46
Return on equity%
12.34
15.22
15.07
14.84
12.96
10.19
10.83
12.40
14.35
16.77
21.46
12.40
12.68
53
4.24
Return on assets%
4.45
1.84
4.15
4.87
4.82
5.41
2.43
4.06
6.16
15.24
29.53
4.82
4.61
41
0.77
EPSSR
2.83
3.39
4.10
4.80
5.12
5.72
6.90
7.76
8.62
0.80
0.93
12.41%
13.89%
—
14.56
EPS growth%
17.98
16.31
17.29
15.19
16.79
18.77
21.45
20.68
22.89
28.91
20.07
20.68
18.38
53
1.86
Bookvalue per shSR
0.98
1.04
1.17
1.21
1.14
1.07
1.11
1.11
1.15
1.32
0.97
(1.12%)
3.10%
—
1.40
FCF per shareSR
1.51
1.33
1.39
1.30
1.10
1.06
1.10
1.17
1.19
0.63
1.77
(1.82%)
(3.32%)
—
1.90
Dividend per shSR
3.38
3.56
3.57
3.73
4.06
4.33
4.81
5.12
5.27
2.03
2.19
7.17%
7.16%
—
3.36
Div yield (avg)%
5.98
4.71
5.71
4.90
4.27
5.14
7.18
7.05
9.99
20.79
12.69
7.05
5.42
60
4.52
Payout ratio%
14.89
17.82
15.05
17.36
15.47
14.23
15.83
16.32
16.40
24.70
19.38
15.83
16.08
85
7.867
Shares (diluted)M
11.07
12.63
12.44
12.32
12.48
14.33
15.06
16.22
16.60
7.880
7.996
6.15%
5.89%
15
29.30
Buyback yield%
15.42
16.99
19.71
20.14
21.95
24.02
22.02
20.01
22.89
3.81
16.67
22.02
20.07
59
1.695
D/E ratiox
2.006
2.228
2.349
2.498
2.712
2.864
2.843
2.929
3.281
0.583
0.290
2.864
2.605
36
9.206
Enterprise valueSR M
25.07
23.79
24.74
25.02
24.50
27.68
28.83
26.52
24.80
30.70
14.89
(0.18%)
(1.61%)
49
12.86
LT debtSR M
46.47
52.44
52.05
56.73
63.21
75.57
78.51
91.13
91.53
23.18
4.427
10.04%
8.36%
45
Cost of revenue
5.29%
1.01×
Operating expenses
4.99%
0.98×
Goodwill & intangibles
18.21%
Spread over hurdle
11.74%