24.79
RevenueSR M
43.98
44.09
43.62
43.95
43.41
43.43
43.22
42.74
43.98
43.51
27.11
0.05%
0.19%
24
3.54
Revenue growth%
10.40
12.90
14.57
12.31
10.51
8.86
7.18
6.60
4.02
4.26
3.39
6.60
9.63
26
16.07
Gross margin%
26.20
25.83
23.29
22.14
22.46
24.91
24.93
25.20
25.49
28.42
25.59
25.20
25.07
87
13.81
Operating margin%
26.88
25.14
26.02
27.39
28.80
28.02
30.88
27.90
29.58
27.99
10.81
28.02
27.94
17
9.87
Net margin%
32.50
32.63
31.40
34.08
32.12
35.09
35.01
32.33
33.35
30.44
11.54
33.35
32.56
54
30.51
P/E ratio (avg)x
19.67
19.19
19.26
18.75
21.44
22.69
21.70
21.83
25.92
30.73
19.90
22.69
21.57
37
6.049
EV/EBITx
28.62
28.52
26.37
23.86
22.55
20.47
19.73
17.84
19.59
19.82
17.66
19.73
21.51
91
22.04
FCF yield (avg)%
12.78
11.88
12.82
12.32
11.60
13.03
13.22
13.75
16.44
18.66
24.56
13.75
12.93
17
4.57
FCF margin%
17.33
19.12
19.81
19.88
22.45
23.26
22.25
20.74
23.32
23.34
26.94
23.26
21.49
65
0.504
FCF / Net incomex
0.793
0.833
0.792
0.729
0.769
0.740
0.704
0.760
0.788
0.769
0.534
0.760
0.769
68
10.67
ROIC%
22.16
22.13
22.20
20.47
21.26
20.86
19.08
19.75
17.13
14.67
27.51
19.08
20.67
54
26.14
Return on equity%
9.70
10.74
9.87
9.64
8.45
7.05
9.01
10.02
12.85
12.79
28.56
10.02
9.79
29
16.80
Return on assets%
25.73
24.22
22.47
23.48
26.27
23.59
23.07
22.10
19.94
21.66
6.28
22.10
23.28
22
2.07
EPSSR
8.69
9.28
9.16
10.17
10.99
13.00
14.25
15.27
17.04
20.55
2.27
13.34%
9.40%
—
3.52
EPS growth%
33.93
34.27
34.24
32.96
34.99
35.27
35.86
33.59
34.96
33.66
9.71
34.96
34.26
36
1.34
Bookvalue per shSR
2.94
3.05
3.20
3.40
3.78
3.49
3.29
3.72
3.51
3.14
4.55
(3.62%)
1.84%
—
3.46
FCF per shareSR
1.59
1.61
1.49
1.34
1.36
1.48
1.33
1.25
1.18
1.10
3.75
(4.08%)
(3.58%)
—
1.03
Dividend per shSR
4.15
4.18
4.27
4.34
4.28
4.96
4.91
5.43
5.87
6.10
3.86
7.35%
4.74%
—
14.67
Div yield (avg)%
8.66
8.63
8.23
10.53
7.88
9.97
9.09
7.18
4.55
6.05
2.84
7.18
8.43
87
4.83
Payout ratio%
10.52
11.28
10.72
8.98
8.17
8.49
8.95
11.09
12.55
13.97
22.49
11.09
10.62
16
6.876
Shares (diluted)M
7.482
6.495
6.649
6.103
5.503
4.803
4.874
4.874
4.481
3.954
6.844
(6.39%)
(5.80%)
6
7.17
Buyback yield%
31.61
34.35
35.91
32.97
35.23
34.76
35.76
35.79
36.30
35.20
20.55
35.76
35.21
75
0.544
D/E ratiox
0.518
0.507
0.521
0.495
0.487
0.508
0.478
0.450
0.490
0.452
1.000
0.478
0.492
49
12.49
Enterprise valueSR M
11.54
13.36
14.56
16.20
18.03
17.56
20.07
20.99
20.56
19.67
2.865
1.76%
5.00%
14
8.292
LT debtSR M
20.11
22.93
23.74
26.64
30.77
33.79
38.02
37.67
42.30
39.73
3.715
5.25%
6.43%
7
Cost of revenue
0.15%
1.00×
Operating expenses
0.28%
1.01×
Property and equipment
17.00%
Spread over hurdle
29.77%