4.408
RevenueSR M
9.112
9.429
9.476
9.446
9.699
9.841
9.887
9.955
9.961
9.919
4.667
0.45%
0.74%
67
18.10
Revenue growth%
15.45
16.81
16.48
19.17
18.66
16.62
19.50
18.44
18.13
15.18
29.18
18.13
17.47
42
18.46
Gross margin%
3.64
2.80
1.80
2.59
1.84
1.37
1.75
2.88
3.13
5.63
4.51
2.88
2.70
82
14.71
Operating margin%
16.43
19.00
18.81
19.66
19.97
20.83
23.14
23.10
24.59
23.66
27.79
23.14
20.40
90
18.18
Net margin%
3.78
0.92
0.40
3.28
2.72
0.40
0.90
0.49
1.08
3.22
16.12
0.90
1.00
78
30.92
P/E ratio (avg)x
29.57
32.05
29.86
28.51
31.65
33.43
37.66
40.12
38.52
42.13
29.65
38.52
32.74
42
18.95
EV/EBITx
39.85
45.89
49.06
53.68
60.54
71.19
80.08
81.81
92.73
109.2
20.72
81.81
65.86
37
18.54
FCF yield (avg)%
8.86
7.43
4.57
6.92
7.15
6.50
4.52
2.32
0.78
0.51
16.24
2.32
5.53
56
24.58
FCF margin%
24.56
22.34
24.22
25.87
28.85
27.76
28.04
27.29
29.92
27.79
29.50
27.79
27.53
88
0.234
FCF / Net incomex
1.476
1.345
1.226
1.208
1.139
1.082
1.138
0.999
1.029
0.979
1.644
1.029
1.138
71
24.39
ROIC%
0.40
3.03
1.83
0.40
2.75
5.43
4.44
3.73
2.29
3.33
18.36
3.73
2.89
19
20.29
Return on equity%
18.24
16.71
18.50
17.88
19.70
20.16
18.39
21.22
22.41
23.19
4.41
21.22
19.10
32
7.75
Return on assets%
13.26
13.25
11.92
12.74
13.70
14.60
12.94
12.76
12.22
13.16
26.44
12.94
13.05
92
1.08
EPSSR
2.41
2.43
2.08
1.79
1.69
1.69
1.56
1.47
1.27
1.31
1.15
(5.01%)
(6.15%)
—
26.91
EPS growth%
2.91
5.02
4.56
1.57
0.40
1.96
0.54
1.72
0.40
0.40
22.16
0.54
1.64
77
3.47
Bookvalue per shSR
1.51
1.52
1.66
1.94
1.95
2.02
2.12
2.50
3.02
3.18
4.24
10.27%
7.91%
—
3.35
FCF per shareSR
6.46
6.50
6.51
7.44
7.46
8.75
9.50
10.98
11.49
11.26
2.41
8.60%
6.76%
—
4.67
Dividend per shSR
5.07
5.69
5.66
6.22
6.31
6.04
6.57
7.46
8.70
8.85
1.70
7.00%
6.99%
—
2.56
Div yield (avg)%
12.64
11.91
9.04
9.72
9.92
8.28
9.88
8.42
11.40
11.64
22.95
9.88
9.90
59
29.82
Payout ratio%
20.30
21.66
24.57
24.58
21.86
24.41
23.82
23.81
25.98
25.34
10.08
24.41
24.11
89
1.389
Shares (diluted)M
1.651
1.871
1.859
1.774
2.007
2.112
2.278
2.219
2.099
2.250
1.372
2.32%
4.21%
91
12.14
Buyback yield%
15.39
13.07
11.97
10.94
12.57
12.20
13.06
13.11
15.94
16.76
11.86
13.11
13.07
88
0.792
D/E ratiox
1.278
1.416
1.604
1.880
2.018
1.931
2.124
2.320
2.235
2.355
0.124
2.235
1.974
45
6.616
Enterprise valueSR M
2.231
2.369
2.847
3.359
3.618
4.026
4.262
4.976
4.848
5.439
6.933
8.50%
11.24%
33
6.253
LT debtSR M
0.683
0.761
0.740
0.686
0.691
0.710
0.738
0.765
0.787
0.728
3.693
1.06%
0.13%
87
Cost of revenue
0.74%
1.00×
Operating expenses
0.51%
0.98×
Spread over hurdle
20.37%