22.43
RevenueSR M
22.23
23.68
25.26
26.36
27.92
29.09
29.97
31.82
33.23
35.28
24.92
4.80%
5.02%
67
14.40
Revenue growth%
16.88
17.24
17.34
15.44
15.90
18.80
21.20
18.27
21.26
21.67
5.26
21.20
17.80
87
14.49
Gross margin%
30.00
29.90
31.98
33.12
34.20
31.95
30.19
33.12
34.56
33.23
2.58
33.12
32.55
12
25.06
Operating margin%
27.54
25.78
24.07
25.79
24.24
21.77
23.69
25.23
22.34
24.36
5.61
23.69
24.30
6
27.79
Net margin%
3.23
4.48
2.29
5.19
4.73
5.22
6.65
3.68
3.53
5.80
21.13
5.22
4.60
92
30.74
P/E ratio (avg)x
37.48
41.60
47.63
44.73
49.90
51.92
51.16
52.30
51.09
51.06
9.134
51.16
50.48
93
21.02
EV/EBITx
29.65
27.62
26.81
28.67
30.91
28.49
28.70
26.44
29.91
32.95
8.313
28.70
28.69
31
13.86
FCF yield (avg)%
1.85
1.88
3.33
3.65
6.14
3.85
3.20
3.63
5.80
5.44
2.14
3.85
3.64
94
13.49
FCF margin%
26.79
25.88
23.60
21.87
19.52
22.35
21.37
23.42
26.15
24.30
28.23
23.42
23.51
73
0.400
FCF / Net incomex
1.724
1.700
1.643
1.855
1.784
1.924
2.166
2.517
2.607
2.726
0.166
2.517
1.889
5
7.30
ROIC%
12.86
15.34
13.42
15.63
15.84
18.51
21.15
19.18
17.48
19.07
15.43
19.07
16.66
32
28.86
Return on equity%
1.31
0.40
0.40
2.25
1.36
0.40
2.45
1.19
1.53
3.26
5.14
1.53
1.33
57
26.62
Return on assets%
8.33
10.94
10.73
9.86
10.01
8.37
8.20
11.06
13.60
11.73
21.60
11.06
10.37
26
0.60
EPSSR
4.26
5.08
4.96
5.17
5.45
5.30
5.98
7.10
7.73
9.21
0.63
11.06%
9.20%
—
17.26
EPS growth%
10.65
9.96
7.30
10.30
12.13
12.65
10.16
11.95
14.74
15.13
6.09
12.65
11.30
5
2.72
Bookvalue per shSR
1.89
1.75
1.62
1.77
1.91
2.19
2.06
2.20
2.09
2.05
1.95
1.42%
0.97%
—
2.58
FCF per shareSR
1.49
1.35
1.45
1.37
1.32
1.14
1.08
1.16
1.09
1.12
3.24
(3.31%)
(3.00%)
—
0.60
Dividend per shSR
1.70
1.80
1.72
1.73
1.78
1.96
1.86
1.85
1.88
2.02
1.05
2.46%
1.72%
—
26.27
Div yield (avg)%
13.36
13.95
11.96
10.99
8.40
9.78
10.08
12.46
9.59
10.01
11.35
10.01
10.54
49
12.35
Payout ratio%
15.42
12.92
14.16
14.99
15.90
16.99
19.75
20.41
20.34
19.58
21.13
19.75
16.45
25
4.722
Shares (diluted)M
6.202
6.708
7.215
7.399
7.703
7.611
8.268
8.617
8.301
7.806
4.659
0.27%
3.54%
23
9.63
Buyback yield%
18.53
20.62
22.00
23.06
25.06
23.03
22.60
23.19
22.14
22.25
21.75
22.60
22.43
35
0.456
D/E ratiox
0.111
0.112
0.109
0.105
0.098
0.087
0.081
0.089
0.084
0.075
0.478
0.084
0.094
51
9.367
Enterprise valueSR M
14.15
12.90
13.65
12.80
12.19
12.35
12.00
12.82
11.65
11.52
25.66
(1.12%)
(1.62%)
5
1.702
LT debtSR M
13.11
13.40
14.74
13.61
14.27
14.01
13.03
13.13
14.75
16.52
8.904
2.97%
2.43%
32
Cost of revenue
5.18%
1.02×
Operating expenses
4.95%
0.99×
Cash and investments
19.11%
Spread over hurdle
14.03%