10.74
RevenueSR M
7.405
7.942
8.453
9.273
9.759
10.42
10.96
11.91
12.71
13.77
11.98
7.12%
7.01%
29
8.86
Revenue growth%
11.31
10.58
8.60
9.08
9.81
11.34
10.63
12.19
13.87
12.94
7.22
12.19
10.97
58
9.87
Gross margin%
6.67
4.84
2.57
0.71
2.92
4.55
3.33
1.67
3.10
0.85
22.50
3.10
3.01
21
12.43
Operating margin%
23.88
26.82
29.26
32.13
29.17
28.27
29.47
27.60
27.75
25.81
21.50
27.75
28.01
23
2.97
Net margin%
5.22
2.28
4.91
4.31
4.34
2.14
3.94
2.21
4.74
5.56
11.09
3.94
4.32
7
14.74
P/E ratio (avg)x
37.59
39.44
42.82
38.94
35.72
33.75
36.50
36.67
37.61
34.16
20.27
36.50
37.13
56
27.91
EV/EBITx
16.75
16.06
16.80
16.46
15.55
13.24
12.51
13.37
12.98
12.46
26.02
12.98
14.46
31
5.87
FCF yield (avg)%
36.13
37.44
37.47
35.94
34.75
31.92
29.58
31.23
30.78
32.76
18.06
31.23
33.76
54
23.40
FCF margin%
13.34
11.93
9.86
9.74
10.64
10.99
8.64
9.60
10.00
9.31
29.02
9.60
9.93
94
1.142
FCF / Net incomex
0.566
0.486
0.471
0.443
0.399
0.386
0.373
0.338
0.337
0.355
1.142
0.355
0.393
46
7.54
ROIC%
5.46
5.37
4.92
4.24
1.98
0.51
2.44
4.09
5.67
4.79
24.83
4.09
4.51
7
8.84
Return on equity%
19.49
21.59
20.30
18.12
18.66
19.89
19.02
18.36
19.85
18.40
4.97
19.02
19.25
59
8.43
Return on assets%
23.26
25.66
23.81
21.33
22.53
20.71
20.53
19.55
22.00
19.81
3.27
20.53
21.67
14
0.22
EPSSR
0.44
0.47
0.48
0.51
0.51
0.56
0.61
0.69
0.76
0.79
0.23
9.11%
7.31%
—
13.93
EPS growth%
26.96
26.65
28.52
27.38
26.68
25.57
26.90
27.05
28.63
30.48
16.42
27.05
27.01
94
0.25
Bookvalue per shSR
0.79
0.83
0.83
0.82
0.95
1.02
1.08
1.09
1.14
1.13
0.35
3.48%
3.95%
—
0.11
FCF per shareSR
0.62
0.64
0.62
0.62
0.59
0.55
0.54
0.52
0.54
0.48
0.18
(4.11%)
(2.59%)
—
0.45
Dividend per shSR
0.38
0.34
0.31
0.33
0.33
0.30
0.32
0.31
0.28
0.29
0.42
(2.53%)
(1.75%)
—
6.40
Div yield (avg)%
16.24
13.66
12.35
9.41
8.48
6.73
7.43
10.27
9.68
7.34
10.25
7.43
9.55
52
12.69
Payout ratio%
5.90
5.95
3.77
1.34
0.40
0.40
0.40
0.40
0.40
2.14
13.33
0.40
0.87
9
11.93
Shares (diluted)M
13.49
16.33
19.40
22.32
24.32
28.49
29.06
32.20
38.26
39.65
12.12
10.27%
11.97%
9
20.80
Buyback yield%
28.56
27.14
24.99
25.75
23.60
23.89
26.43
26.81
28.53
26.37
21.12
26.43
26.40
40
1.194
D/E ratiox
1.436
1.539
1.592
1.554
1.340
1.316
1.374
1.385
1.426
1.458
1.565
1.385
1.431
56
11.16
Enterprise valueSR M
9.959
11.74
12.85
13.19
14.42
17.09
20.15
22.65
24.59
24.51
8.256
11.20%
10.85%
53
2.301
LT debtSR M
8.744
8.848
9.506
9.965
9.647
9.950
10.87
10.92
11.43
10.57
10.14
1.85%
1.14%
79
Cost of revenue
6.96%
1.00×
Operating expenses
7.68%
1.06×
Goodwill & intangibles
17.75%
Property and equipment
17.47%
Cash and investments
16.90%
Spread over hurdle
(3.34%)