35.40
RevenueSR M
31.47
32.20
33.21
33.11
34.45
35.37
36.99
38.33
39.78
40.84
38.90
3.46%
2.61%
34
5.09
Revenue growth%
23.38
22.57
22.36
22.39
21.73
22.55
20.04
19.31
18.18
18.08
7.50
19.31
22.04
9
15.06
Gross margin%
31.73
34.43
33.12
35.91
34.40
32.86
29.96
30.66
29.84
27.05
29.11
29.96
32.30
51
24.47
Operating margin%
31.98
32.10
34.55
32.69
34.44
31.97
34.56
32.29
32.84
29.98
6.91
32.29
32.49
21
7.74
Net margin%
14.52
16.02
15.25
14.60
12.18
14.87
15.54
13.19
16.18
18.13
4.46
15.54
15.06
82
22.08
P/E ratio (avg)x
22.89
25.67
27.36
30.31
30.48
31.83
35.17
32.90
30.66
29.69
34.67
31.83
30.39
19
25.61
EV/EBITx
35.62
33.46
34.92
34.45
34.20
31.11
34.60
35.59
36.77
35.18
20.83
35.18
34.76
25
12.20
FCF yield (avg)%
10.64
11.51
11.82
9.31
8.74
9.56
11.81
10.50
10.17
9.37
24.34
10.17
10.33
56
9.48
FCF margin%
5.38
7.44
7.77
9.64
8.40
6.93
6.54
6.20
4.29
4.81
4.56
6.20
6.74
44
1.251
FCF / Net incomex
0.935
0.958
0.887
0.890
0.805
0.842
0.762
0.813
0.888
0.926
0.231
0.842
0.888
47
22.75
ROIC%
1.05
1.27
1.46
4.00
6.01
4.31
4.41
4.08
1.96
0.40
19.19
4.08
2.98
33
28.91
Return on equity%
16.61
17.10
17.41
16.99
19.39
19.64
16.65
15.66
17.66
20.29
28.34
17.66
17.26
30
11.22
Return on assets%
17.09
16.27
13.53
16.43
18.17
18.19
18.08
18.61
18.28
18.74
7.39
18.28
18.12
70
2.33
EPSSR
1.04
1.00
1.06
1.13
1.22
1.25
1.11
1.20
1.06
0.98
2.46
(4.40%)
(1.13%)
—
8.73
EPS growth%
21.45
23.30
23.53
26.14
25.25
24.20
24.10
24.00
21.68
21.71
9.09
24.00
23.76
83
0.60
Bookvalue per shSR
4.82
4.76
5.27
5.34
6.06
7.27
8.11
9.17
9.98
10.45
2.02
11.53%
9.97%
—
3.60
FCF per shareSR
3.48
3.44
3.54
4.08
4.04
4.68
5.13
5.43
5.42
6.07
0.55
8.48%
6.96%
—
2.50
Dividend per shSR
3.15
2.80
2.76
3.03
2.64
2.38
2.35
2.36
2.20
2.40
3.74
(1.91%)
(2.53%)
—
20.89
Div yield (avg)%
22.56
22.73
21.60
18.92
17.63
19.25
20.90
20.55
19.20
20.98
16.45
20.55
20.73
57
26.57
Payout ratio%
23.69
24.10
26.11
25.76
22.82
21.10
21.01
22.23
21.18
23.54
10.00
21.18
23.18
75
4.589
Shares (diluted)M
7.424
8.664
10.03
11.85
11.74
13.70
14.60
14.75
15.33
18.02
4.758
8.96%
9.80%
10
10.20
Buyback yield%
7.95
6.06
7.46
6.95
4.90
6.92
3.98
1.00
3.71
4.65
10.62
3.98
5.48
19
1.369
D/E ratiox
0.360
0.338
0.285
0.301
0.309
0.275
0.289
0.279
0.271
0.238
1.460
0.275
0.287
43
7.156
Enterprise valueSR M
42.16
47.35
55.83
57.02
67.61
74.36
77.78
91.32
101.1
120.0
7.281
12.16%
11.30%
43
35.53
LT debtSR M
72.17
81.51
83.82
95.19
93.08
104.9
106.2
121.7
146.6
164.4
34.62
12.05%
9.79%
8
Cost of revenue
2.75%
1.01×
Operating expenses
1.59%
0.91×
Property and equipment
16.31%
Spread over hurdle
75.22%