10.99
RevenueSR M
11.15
11.29
11.54
11.87
12.35
12.35
12.50
12.77
12.75
12.88
11.31
0.84%
1.85%
73
29.04
Revenue growth%
24.95
27.32
27.18
28.33
27.52
27.18
24.94
24.68
26.95
26.63
28.31
26.63
27.06
76
24.13
Gross margin%
15.43
14.69
11.79
12.81
15.77
13.23
10.94
13.65
13.59
16.59
28.34
13.59
13.62
71
6.56
Operating margin%
8.24
5.67
6.02
4.60
3.93
1.84
0.40
0.40
0.40
0.40
26.37
0.40
2.88
73
11.43
Net margin%
5.79
7.57
5.95
4.43
2.11
0.96
0.40
0.40
0.40
0.40
8.68
0.40
1.54
47
33.37
P/E ratio (avg)x
23.98
24.86
26.28
27.36
26.18
27.49
28.99
26.84
28.10
28.44
28.24
28.10
27.10
59
26.56
EV/EBITx
10.58
12.21
13.71
13.62
15.74
15.56
17.33
18.84
19.67
20.68
11.82
18.84
15.65
69
11.08
FCF yield (avg)%
27.74
24.84
26.59
24.74
22.77
24.60
24.56
21.81
23.23
21.16
9.25
23.23
24.58
30
3.02
FCF margin%
15.36
16.81
14.50
15.73
15.71
18.43
16.77
15.36
14.56
14.17
25.16
15.36
15.54
87
0.392
FCF / Net incomex
0.920
0.943
0.990
0.917
0.894
1.011
0.996
1.094
1.140
1.299
0.425
1.094
0.993
16
19.23
ROIC%
15.17
15.23
14.48
13.18
13.26
11.70
11.96
14.84
14.31
13.39
14.82
13.39
13.85
67
25.10
Return on equity%
6.50
5.55
3.98
3.04
3.40
2.07
0.40
1.86
0.40
0.40
2.10
0.40
2.55
84
13.64
Return on assets%
15.46
16.19
15.58
15.69
15.88
16.56
15.84
15.58
15.38
16.85
12.69
15.84
15.76
74
1.99
EPSSR
0.55
0.59
0.63
0.63
0.63
0.66
0.70
0.73
0.75
0.74
2.15
3.24%
2.24%
—
10.27
EPS growth%
23.52
25.75
24.52
24.48
26.11
28.96
29.94
31.02
29.44
28.06
8.96
29.44
27.09
7
1.58
Bookvalue per shSR
0.53
0.60
0.54
0.55
0.55
0.55
0.57
0.59
0.59
0.59
1.62
1.67%
1.70%
—
0.32
FCF per shareSR
2.15
2.48
2.56
2.51
2.61
3.10
3.61
4.22
4.46
4.58
1.87
11.90%
8.73%
—
0.71
Dividend per shSR
2.57
2.49
2.60
2.35
2.59
2.49
2.72
2.66
2.80
2.83
1.69
1.79%
2.05%
—
6.56
Div yield (avg)%
9.49
8.19
6.60
4.80
7.65
7.32
5.18
3.21
3.60
1.36
5.90
3.60
5.89
21
9.02
Payout ratio%
16.18
14.90
13.64
12.12
11.41
10.12
8.15
7.14
6.26
4.67
6.12
7.14
10.77
76
2.570
Shares (diluted)M
3.771
3.800
4.148
4.296
4.132
4.535
4.484
4.460
4.919
5.688
2.432
6.60%
5.11%
66
24.82
Buyback yield%
25.29
23.97
24.35
23.13
23.77
22.12
25.04
26.10
26.21
25.54
16.54
25.54
24.69
85
0.492
D/E ratiox
0.343
0.363
0.392
0.406
0.373
0.338
0.321
0.289
0.301
0.316
0.255
0.316
0.340
49
12.11
Enterprise valueSR M
4.504
4.940
5.203
5.831
5.638
6.153
6.915
7.026
7.439
8.189
7.233
7.75%
5.36%
69
9.555
LT debtSR M
2.803
3.062
3.077
3.543
3.983
4.489
5.047
5.803
5.574
5.621
0.713
7.13%
8.14%
17
Cost of revenue
2.29%
1.04×
Operating expenses
1.10%
0.93×
Goodwill & intangibles
19.68%
Cash and investments
17.65%