15.86
RevenueSR M
12.24
12.91
13.80
14.21
14.72
15.75
16.35
17.02
18.06
19.38
17.13
5.66%
5.09%
75
12.55
Revenue growth%
18.72
20.56
22.21
23.94
26.58
26.02
28.53
25.69
24.96
24.26
16.77
25.69
24.61
35
25.56
Gross margin%
7.80
6.11
5.01
6.13
4.15
2.61
3.85
6.10
6.85
8.55
27.55
6.10
6.11
72
11.95
Operating margin%
14.78
16.49
17.90
20.26
20.72
22.30
24.84
23.62
25.92
25.50
16.66
24.84
21.51
55
28.61
Net margin%
25.44
23.63
23.82
23.93
23.33
24.09
21.98
22.26
20.52
19.80
21.28
21.98
23.48
62
12.09
P/E ratio (avg)x
26.30
25.92
27.79
24.28
23.81
22.05
20.55
19.60
21.17
21.23
34.92
21.17
22.93
69
30.40
EV/EBITx
32.40
36.09
40.02
40.11
42.76
39.70
35.58
37.25
41.77
46.69
7.216
39.70
39.86
30
20.76
FCF yield (avg)%
25.72
26.11
26.94
24.15
25.35
24.79
25.26
23.54
25.48
23.70
29.79
24.79
25.30
15
10.59
FCF margin%
12.60
11.27
13.37
15.32
17.62
19.48
22.19
22.95
25.34
25.01
13.58
22.95
18.55
28
0.498
FCF / Net incomex
0.924
1.014
1.053
1.183
1.313
1.507
1.607
1.590
1.658
1.826
0.671
1.607
1.410
93
29.42
ROIC%
27.96
28.00
25.99
26.84
28.76
25.96
23.17
20.21
20.84
18.93
8.08
20.84
25.97
78
15.23
Return on equity%
34.36
36.62
36.60
34.83
33.56
31.45
30.53
27.97
28.13
30.95
21.01
30.53
32.51
73
25.30
Return on assets%
18.19
17.11
15.13
12.63
11.59
8.69
8.64
9.06
10.59
11.74
25.78
9.06
11.66
82
1.26
EPSSR
4.87
5.39
5.21
4.75
4.69
4.24
3.99
3.63
3.90
4.29
1.38
(1.78%)
(0.91%)
—
3.85
EPS growth%
24.99
23.54
20.62
23.37
21.48
22.46
22.71
21.62
20.56
20.30
3.56
21.62
22.04
87
4.61
Bookvalue per shSR
2.18
2.20
2.19
2.35
2.12
2.14
2.24
2.26
2.04
2.00
3.95
(1.21%)
(1.46%)
—
3.47
FCF per shareSR
3.86
4.49
4.87
5.13
5.34
6.40
7.53
7.48
7.37
7.46
0.71
6.91%
7.32%
—
2.89
Dividend per shSR
3.03
3.49
3.74
3.90
4.24
4.26
4.85
5.04
5.95
6.58
2.82
9.19%
7.69%
—
6.22
Div yield (avg)%
5.85
8.46
6.77
6.86
6.10
5.64
6.34
8.81
11.07
13.15
15.82
8.81
6.81
91
7.15
Payout ratio%
25.50
23.97
25.70
22.79
24.48
24.85
23.39
21.08
19.69
18.09
13.74
21.08
23.68
17
2.990
Shares (diluted)M
4.389
4.827
5.305
5.953
5.756
5.772
5.522
5.875
6.270
7.125
2.964
4.36%
4.47%
26
4.85
Buyback yield%
25.69
25.53
25.53
26.16
25.25
26.56
26.81
25.97
27.00
26.05
10.64
26.56
26.01
17
0.741
D/E ratiox
0.905
0.943
0.890
0.942
0.891
0.877
0.884
0.897
0.837
0.877
1.674
0.877
0.890
5
21.70
Enterprise valueSR M
18.01
18.30
19.62
20.51
18.49
16.39
15.30
13.49
13.50
13.89
16.68
(5.56%)
(2.19%)
73
14.89
LT debtSR M
14.14
13.76
14.69
15.74
13.49
14.14
13.15
13.53
12.59
11.11
6.346
(3.80%)
(1.94%)
36
Cost of revenue
5.38%
1.03×
Operating expenses
4.66%
0.96×
Goodwill & intangibles
16.87%