12.85
RevenueSR M
10.81
11.73
12.48
13.52
14.36
15.74
17.44
18.82
20.43
22.38
13.42
9.28%
8.65%
12
20.52
Revenue growth%
21.71
19.73
22.10
23.51
21.45
24.16
25.40
24.38
22.95
22.69
21.03
24.16
22.82
50
28.34
Gross margin%
27.16
28.11
31.10
30.13
28.46
26.96
26.71
24.69
24.84
24.21
21.94
24.84
27.06
50
2.29
Operating margin%
29.02
27.45
24.81
22.13
24.98
25.21
27.89
24.95
23.95
23.03
27.63
24.95
24.96
47
13.36
Net margin%
22.82
20.60
18.08
19.92
17.72
17.20
17.22
17.58
16.40
17.51
2.37
17.22
17.65
51
14.29
P/E ratio (avg)x
35.24
35.52
39.91
40.61
38.72
41.14
39.97
39.02
43.24
41.08
10.40
41.08
39.94
5
34.27
EV/EBITx
24.42
26.77
29.08
27.82
27.10
24.86
22.37
23.35
25.81
24.57
20.48
24.57
25.33
66
19.88
FCF yield (avg)%
13.11
11.59
11.95
9.79
12.12
12.30
10.79
10.05
8.19
7.14
18.33
10.05
11.19
22
8.53
FCF margin%
30.34
32.00
31.96
32.55
31.59
32.36
30.39
30.83
31.79
34.42
20.81
31.79
31.87
83
0.936
FCF / Net incomex
0.469
0.489
0.563
0.583
0.694
0.717
0.776
0.777
0.809
0.961
0.381
0.777
0.705
19
7.20
ROIC%
22.60
19.70
21.37
24.12
26.67
24.35
23.44
21.01
23.22
25.99
25.61
23.44
23.33
5
10.21
Return on equity%
12.57
12.80
12.18
13.39
11.92
9.69
12.35
9.85
11.80
13.63
23.77
11.80
12.27
94
29.50
Return on assets%
28.76
28.13
29.12
29.22
27.32
25.55
26.58
25.36
22.74
23.38
10.45
25.36
26.95
73
8.45
EPSSR
4.51
3.93
4.05
3.72
3.88
3.92
3.48
3.05
3.19
3.44
9.23
(2.37%)
(2.10%)
—
7.88
EPS growth%
5.36
6.64
4.08
1.30
0.40
0.40
0.40
0.40
1.96
2.10
9.32
0.40
1.63
56
3.27
Bookvalue per shSR
1.39
1.48
1.39
1.22
1.09
1.12
1.17
1.09
1.10
1.03
4.15
(1.03%)
(4.23%)
—
5.38
FCF per shareSR
6.03
5.86
6.35
6.38
5.64
5.13
5.06
4.83
4.50
4.47
7.31
(4.53%)
(3.10%)
—
3.94
Dividend per shSR
12.60
12.31
13.72
13.83
15.42
17.79
18.79
20.28
21.72
21.04
7.48
6.42%
6.65%
—
5.40
Div yield (avg)%
2.86
3.96
5.75
4.98
3.78
4.12
2.71
2.79
0.40
1.11
3.57
2.71
3.32
74
10.55
Payout ratio%
23.95
24.42
25.85
28.58
30.57
30.55
32.56
32.96
30.77
31.25
14.12
31.25
30.56
35
2.490
Shares (diluted)M
3.544
3.950
4.098
4.265
5.158
5.736
5.975
6.443
7.333
8.271
2.460
9.90%
9.60%
56
29.27
Buyback yield%
13.24
14.37
11.46
8.67
9.61
8.59
6.75
4.76
6.27
8.18
29.53
6.75
8.63
54
1.409
D/E ratiox
1.456
1.588
1.815
1.823
1.896
2.223
2.448
2.806
3.198
3.120
0.874
2.806
2.059
46
10.88
Enterprise valueSR M
7.635
7.055
6.689
6.808
5.918
6.420
5.898
5.086
4.450
3.947
8.564
(7.78%)
(7.11%)
12
26.08
LT debtSR M
30.74
32.80
33.64
39.75
42.91
45.94
54.13
62.99
74.14
73.86
30.75
11.47%
9.78%
9
Cost of revenue
8.38%
0.98×
Operating expenses
9.32%
1.06×
Goodwill & intangibles
15.51%
Spread over hurdle
(2.39%)