2.166
RevenueSR M
5.673
5.890
6.082
6.284
6.512
6.957
7.159
7.668
8.100
8.340
2.386
5.07%
4.60%
15
8.30
Revenue growth%
10.97
12.47
13.26
11.36
12.87
11.34
12.34
11.53
11.80
14.13
12.63
11.80
12.07
61
7.81
Gross margin%
8.85
11.73
13.09
13.26
13.92
13.94
12.65
14.51
12.10
11.07
15.25
12.65
12.87
83
5.66
Operating margin%
28.06
28.05
29.68
27.51
26.12
28.97
31.32
29.13
30.18
32.87
13.67
30.18
29.05
54
3.02
Net margin%
23.80
25.28
23.43
23.83
23.94
26.21
27.82
28.11
30.86
29.91
11.04
28.11
25.74
88
26.17
P/E ratio (avg)x
28.80
27.37
26.89
24.09
23.54
23.96
23.02
21.38
23.49
25.68
10.59
23.49
24.02
55
33.95
EV/EBITx
27.11
29.13
30.09
34.15
32.19
36.87
34.35
34.41
32.39
30.53
16.16
34.35
32.29
71
14.37
FCF yield (avg)%
13.11
10.84
12.63
14.60
13.19
11.72
8.74
10.72
11.09
11.13
23.73
11.09
11.43
63
11.44
FCF margin%
2.43
3.56
1.27
4.21
4.04
6.31
6.27
3.36
5.45
5.43
15.27
5.45
4.12
60
1.442
FCF / Net incomex
0.814
0.703
0.731
0.756
0.711
0.663
0.640
0.614
0.647
0.640
1.134
0.640
0.683
75
3.02
ROIC%
7.93
5.13
2.45
0.40
2.35
1.40
3.05
1.17
3.15
2.79
28.81
2.79
2.62
77
22.42
Return on equity%
16.47
14.56
14.20
12.89
12.60
12.63
11.55
14.34
14.12
11.40
18.37
12.63
13.51
69
12.79
Return on assets%
11.44
8.83
8.10
9.83
9.28
6.90
4.92
4.19
6.10
8.45
20.74
6.10
8.27
35
1.55
EPSSR
0.82
0.92
0.86
0.78
0.80
0.74
0.78
0.73
0.66
0.70
1.58
(2.75%)
(2.23%)
—
25.25
EPS growth%
8.48
10.68
8.88
11.09
9.32
9.81
11.95
9.15
9.56
9.68
5.60
9.68
9.62
48
0.54
Bookvalue per shSR
1.67
1.67
1.90
2.15
2.24
2.42
2.55
2.90
3.22
3.40
1.30
8.69%
7.40%
—
0.91
FCF per shareSR
1.15
1.32
1.28
1.33
1.56
1.81
2.04
1.98
2.13
2.30
1.39
8.13%
8.00%
—
1.63
Dividend per shSR
0.24
0.21
0.22
0.20
0.18
0.16
0.17
0.15
0.16
0.14
1.57
(4.32%)
(4.17%)
—
4.68
Div yield (avg)%
9.39
9.64
11.96
13.99
15.25
15.77
13.82
16.40
15.44
16.33
19.07
15.77
14.62
58
19.55
Payout ratio%
9.24
10.99
12.63
15.13
15.11
13.76
15.04
15.15
14.49
17.46
27.20
15.04
14.76
70
2.767
Shares (diluted)M
3.673
3.186
2.936
3.213
3.030
3.074
3.315
3.132
3.327
3.497
2.634
2.91%
0.44%
54
20.46
Buyback yield%
11.04
12.69
14.57
13.40
13.12
10.57
13.15
15.01
16.82
18.99
14.43
15.01
13.28
88
1.068
D/E ratiox
0.717
0.745
0.846
0.902
0.995
1.069
1.181
1.265
1.354
1.522
0.234
1.265
1.032
64
0.576
Enterprise valueSR M
3.254
3.339
3.339
3.078
2.689
2.677
2.714
2.460
2.414
2.549
7.576
(1.07%)
(2.93%)
61
6.639
LT debtSR M
3.841
4.168
4.221
4.582
4.462
5.024
5.431
6.072
6.116
5.727
8.067
5.12%
4.79%
60
Cost of revenue
5.18%
1.06×
Operating expenses
4.05%
0.95×
Spread over hurdle
13.20%