7.578
RevenueSR M
12.49
13.60
14.59
15.77
16.99
18.85
20.13
22.23
23.98
26.60
8.297
9.38%
8.57%
15
25.70
Revenue growth%
18.41
18.83
21.48
19.88
20.61
23.34
25.97
26.20
27.72
28.44
10.41
26.20
22.41
11
28.06
Gross margin%
16.71
16.18
15.89
18.11
21.00
20.39
20.07
18.15
21.15
22.82
9.19
20.39
19.11
55
8.51
Operating margin%
15.94
17.82
18.68
16.97
15.49
18.22
18.20
17.65
16.79
17.65
27.65
17.65
17.65
58
19.79
Net margin%
10.17
12.56
13.50
16.27
15.25
15.51
15.05
17.18
20.09
18.40
6.38
17.18
15.38
74
20.57
P/E ratio (avg)x
33.18
37.21
41.53
41.45
41.88
41.49
42.07
49.67
49.53
56.42
22.97
49.53
41.71
63
24.95
EV/EBITx
49.55
47.20
45.21
47.51
47.14
49.91
47.42
50.37
57.73
63.41
18.67
50.37
48.53
30
16.60
FCF yield (avg)%
20.67
21.98
20.11
18.47
17.01
15.61
12.81
11.59
12.11
12.10
9.11
12.11
16.31
46
8.79
FCF margin%
21.92
19.98
22.83
19.94
19.48
22.22
21.58
23.14
22.37
19.58
9.81
22.22
21.75
40
1.140
FCF / Net incomex
1.681
1.746
1.928
1.936
1.965
2.083
2.402
2.796
2.835
2.669
1.438
2.669
2.024
41
4.48
ROIC%
11.78
10.58
7.62
6.86
7.92
8.03
6.06
5.23
5.93
4.80
14.69
5.93
7.24
69
23.23
Return on equity%
10.50
12.38
9.75
11.24
8.35
7.42
4.62
2.35
4.76
4.42
11.51
4.62
7.89
8
20.65
Return on assets%
6.66
6.60
6.63
6.06
8.09
6.35
6.63
5.32
3.12
0.69
12.69
5.32
6.48
89
0.11
EPSSR
0.22
0.21
0.21
0.19
0.17
0.16
0.16
0.16
0.16
0.16
0.12
(1.37%)
(4.60%)
—
18.35
EPS growth%
22.96
22.36
21.61
20.96
22.37
21.44
19.14
16.76
18.62
16.69
25.85
18.62
21.20
72
0.07
Bookvalue per shSR
0.23
0.22
0.22
0.22
0.24
0.26
0.27
0.26
0.27
0.29
0.15
3.85%
3.11%
—
0.32
FCF per shareSR
0.06
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.16
0.04%
2.29%
—
0.06
Dividend per shSR
0.20
0.22
0.23
0.23
0.24
0.26
0.29
0.29
0.30
0.29
0.14
4.21%
5.29%
—
21.89
Div yield (avg)%
1.67
0.40
0.40
1.17
0.40
0.40
0.40
2.24
2.55
2.64
16.87
2.24
0.79
72
24.12
Payout ratio%
20.49
19.83
22.34
23.97
26.04
28.99
31.69
30.06
27.20
29.97
6.49
29.97
26.62
45
49.42
Shares (diluted)M
80.70
88.20
88.55
95.09
105.1
114.5
114.4
127.4
151.3
178.3
49.92
11.16%
9.24%
33
20.83
Buyback yield%
26.60
24.39
24.95
25.86
23.98
21.30
22.22
21.26
23.80
21.29
5.21
21.30
23.89
88
0.601
D/E ratiox
0.553
0.521
0.572
0.572
0.536
0.580
0.580
0.563
0.599
0.667
0.177
0.580
0.572
43
18.31
Enterprise valueSR M
11.98
11.76
10.86
10.51
11.59
11.67
10.43
11.56
10.66
11.28
11.45
(0.54%)
(1.01%)
25
15.22
LT debtSR M
4.879
5.370
6.197
7.171
8.028
9.371
11.00
11.07
12.99
13.82
23.50
11.48%
10.74%
8
Cost of revenue
8.12%
0.96×
Operating expenses
9.31%
1.07×
Property and equipment
20.20%