67.19
RevenueSR M
51.80
53.13
53.75
53.83
55.57
57.63
58.41
61.23
63.85
66.89
69.43
3.78%
2.95%
31
29.51
Revenue growth%
16.43
14.81
14.95
15.69
12.89
14.33
13.66
14.54
13.37
12.84
19.96
13.66
14.43
41
20.37
Gross margin%
20.57
19.93
21.82
23.01
24.94
27.19
24.84
25.93
28.31
30.54
14.56
27.19
24.89
8
3.65
Operating margin%
27.60
29.67
29.28
30.73
30.48
32.49
35.12
38.04
37.10
35.65
19.84
35.65
31.61
43
6.20
Net margin%
22.69
24.27
26.09
28.57
28.97
27.95
26.04
27.55
29.12
28.54
9.04
27.95
27.75
34
6.001
P/E ratio (avg)x
38.08
39.13
41.04
40.93
37.14
36.70
38.86
42.97
42.34
47.70
35.05
42.34
40.03
71
8.165
EV/EBITx
17.84
18.10
16.81
15.23
14.90
15.23
13.33
13.70
12.44
11.24
26.44
13.33
15.06
24
22.60
FCF yield (avg)%
4.51
5.85
6.82
7.52
10.15
7.99
8.12
6.97
4.69
1.98
8.42
6.97
6.89
94
23.78
FCF margin%
11.48
11.17
10.75
7.90
8.87
9.85
11.15
12.59
11.70
10.26
16.43
11.15
10.95
35
0.510
FCF / Net incomex
1.201
1.445
1.607
1.633
1.626
1.878
2.148
2.162
2.542
3.079
1.794
2.162
1.755
90
24.80
ROIC%
24.84
25.49
26.18
23.98
22.72
22.12
23.66
25.85
23.83
21.37
11.97
23.66
23.91
53
5.41
Return on equity%
11.67
10.79
8.58
6.87
6.15
5.41
4.79
7.02
9.23
8.46
13.91
7.02
7.74
32
6.20
Return on assets%
19.95
19.05
17.12
15.65
18.01
18.11
17.69
14.82
12.27
12.73
7.26
14.82
17.41
16
1.57
EPSSR
0.88
0.92
0.93
1.07
1.21
1.18
1.26
1.39
1.45
1.45
1.74
3.79%
4.92%
—
7.13
EPS growth%
17.93
16.82
15.52
12.65
11.20
13.57
12.59
9.75
10.58
8.04
17.90
10.58
12.62
71
2.68
Bookvalue per shSR
3.40
3.27
3.82
3.73
4.33
4.83
4.59
4.36
4.66
5.37
2.37
4.41%
5.62%
—
2.08
FCF per shareSR
3.19
3.11
3.46
3.64
3.98
4.27
4.91
5.60
6.74
7.31
1.15
12.93%
10.19%
—
2.85
Dividend per shSR
2.84
2.92
3.29
3.26
3.75
3.94
4.18
4.83
5.38
5.74
0.71
8.87%
7.62%
—
24.41
Div yield (avg)%
16.38
16.91
14.27
14.74
17.24
14.34
13.24
11.45
12.95
11.95
12.41
12.95
14.30
50
25.07
Payout ratio%
28.53
29.51
29.03
27.69
29.98
27.09
29.49
28.20
25.30
23.03
20.95
27.09
28.37
14
17.47
Shares (diluted)M
19.44
21.92
24.08
24.00
27.06
30.62
30.74
34.56
31.74
32.68
16.95
3.84%
6.29%
64
27.31
Buyback yield%
30.89
33.18
31.44
31.03
31.70
32.96
33.00
34.61
33.07
35.54
8.02
33.07
32.98
70
1.396
D/E ratiox
0.817
0.882
0.788
0.719
0.752
0.832
0.886
0.973
1.040
1.121
0.671
0.973
0.857
76
67.69
Enterprise valueSR M
54.96
48.25
47.83
49.43
45.78
44.95
45.98
48.56
48.79
45.78
28.08
—
(2.39%)
70
37.11
LT debtSR M
69.79
82.13
97.09
110.0
124.6
140.5
138.0
146.2
172.9
182.3
16.51
7.91%
11.79%
93
Cost of revenue
2.95%
1.00×
Operating expenses
2.57%
0.96×
Goodwill & intangibles
15.82%
Spread over hurdle
19.40%