7.636
RevenueSR M
17.50
17.89
17.98
18.44
18.80
19.17
19.59
19.69
19.93
20.39
8.299
1.63%
1.65%
21
19.59
Revenue growth%
17.99
15.42
16.53
18.96
19.46
19.68
18.08
16.07
16.71
19.10
18.31
18.08
18.04
69
3.11
Gross margin%
22.37
25.06
22.07
20.73
19.87
19.36
17.72
19.89
22.01
23.65
27.40
19.89
21.37
29
26.47
Operating margin%
25.87
26.69
27.73
25.13
25.79
24.63
26.31
23.51
22.05
22.68
9.98
23.51
25.46
40
6.41
Net margin%
14.31
14.93
15.91
17.15
14.70
15.64
12.77
10.40
8.31
7.15
10.39
10.40
14.50
53
22.10
P/E ratio (avg)x
17.99
17.89
16.13
17.74
17.38
16.06
14.06
13.43
14.79
16.29
29.56
14.79
16.21
41
19.86
EV/EBITx
26.19
25.69
24.54
26.63
27.70
24.47
23.57
25.83
24.91
26.33
8.959
24.91
25.76
45
27.67
FCF yield (avg)%
16.24
18.55
19.03
21.28
22.71
22.84
24.69
24.44
22.29
24.05
28.25
24.05
22.50
72
28.23
FCF margin%
19.98
17.61
18.80
21.00
20.11
20.40
22.10
24.86
24.52
26.03
14.59
24.52
20.70
36
0.742
FCF / Net incomex
1.123
1.043
0.951
0.813
0.694
0.609
0.632
0.608
0.566
0.502
1.379
0.608
0.663
44
8.41
ROIC%
21.01
18.35
21.10
23.20
24.08
21.41
22.80
23.07
25.25
25.85
10.20
23.07
22.94
52
16.84
Return on equity%
4.42
4.35
3.72
4.33
5.72
4.58
4.75
5.15
6.34
6.23
10.70
5.15
4.66
10
5.12
Return on assets%
7.43
5.37
2.91
2.14
3.07
4.73
2.05
3.81
6.26
7.64
24.99
4.73
4.27
6
0.18
EPSSR
0.11
0.12
0.11
0.12
0.13
0.12
0.12
0.11
0.11
0.10
0.19
(4.91%)
(0.67%)
—
29.41
EPS growth%
20.95
18.63
15.79
18.31
16.61
17.88
20.32
20.09
21.69
23.98
6.78
20.32
19.36
79
0.13
Bookvalue per shSR
0.11
0.11
0.12
0.12
0.12
0.12
0.13
0.13
0.15
0.15
0.19
4.60%
4.21%
—
0.10
FCF per shareSR
0.18
0.18
0.20
0.19
0.22
0.23
0.27
0.27
0.26
0.27
0.18
4.51%
5.28%
—
0.07
Dividend per shSR
0.24
0.23
0.23
0.24
0.24
0.25
0.24
0.23
0.24
0.26
0.09
1.01%
0.80%
—
9.89
Div yield (avg)%
16.83
13.99
13.71
13.96
14.76
14.01
14.56
13.17
13.92
12.36
19.57
13.92
13.98
73
29.51
Payout ratio%
6.62
5.29
5.83
8.62
5.81
5.76
8.46
9.68
7.44
5.09
22.86
7.44
6.23
87
24.46
Shares (diluted)M
41.45
42.76
51.10
53.00
62.45
71.15
85.39
85.55
96.15
112.8
24.74
12.54%
11.14%
8
13.33
Buyback yield%
3.97
6.96
6.48
4.14
6.73
8.45
11.34
10.97
9.87
12.59
8.36
10.97
7.71
81
1.319
D/E ratiox
1.330
1.328
1.435
1.530
1.730
1.777
1.946
2.192
2.129
2.282
1.697
2.129
1.754
75
8.679
Enterprise valueSR M
17.16
19.42
22.10
22.32
24.35
27.01
27.15
30.62
37.07
38.78
2.374
9.75%
9.50%
47
8.202
LT debtSR M
18.75
22.06
21.81
25.27
28.32
29.42
35.16
40.11
40.83
42.02
18.10
8.21%
10.13%
39
Cost of revenue
1.65%
1.00×
Operating expenses
1.97%
1.03×
Goodwill & intangibles
20.59%
Property and equipment
19.65%
Spread over hurdle
(4.01%)