20.20
RevenueSR M
12.89
13.52
14.30
14.86
15.42
16.55
17.58
18.80
19.79
21.35
22.16
6.73%
5.82%
25
12.66
Revenue growth%
8.65
9.46
11.95
10.67
10.08
7.49
7.41
6.58
3.73
4.06
14.63
6.58
8.07
63
18.40
Gross margin%
14.97
15.12
16.84
14.74
13.51
15.91
16.41
13.45
11.12
8.22
24.68
13.45
14.85
40
5.96
Operating margin%
25.65
28.39
31.12
28.65
29.08
29.79
30.15
30.32
30.51
28.89
11.44
30.15
29.44
56
13.75
Net margin%
28.63
31.10
32.46
32.01
33.13
32.85
34.82
33.31
35.80
34.95
28.48
34.82
32.99
73
7.812
P/E ratio (avg)x
37.13
39.76
35.10
30.94
32.47
36.00
34.05
31.71
29.25
30.54
9.196
31.71
33.26
83
16.89
EV/EBITx
8.619
9.175
9.976
10.47
10.64
11.78
13.30
15.02
15.12
16.25
11.66
15.02
11.21
56
29.83
FCF yield (avg)%
6.31
8.28
7.05
4.34
3.78
4.85
3.98
4.21
1.33
1.91
5.79
3.98
4.27
93
22.28
FCF margin%
13.83
14.99
16.96
17.27
15.74
17.49
17.14
19.32
16.45
14.92
16.43
17.14
16.70
8
0.736
FCF / Net incomex
2.040
2.053
1.979
1.997
1.899
1.903
1.900
2.086
2.316
2.563
1.631
2.086
2.019
43
7.79
ROIC%
9.23
8.46
8.55
7.98
7.55
10.04
8.95
10.46
7.57
7.50
14.98
8.95
8.50
13
26.02
Return on equity%
30.25
29.56
27.96
25.61
25.79
27.87
26.29
25.87
23.34
21.53
24.40
25.87
26.08
10
16.35
Return on assets%
9.99
8.84
10.24
10.70
8.32
9.69
8.45
8.62
7.64
5.94
10.56
8.45
8.73
28
0.91
EPSSR
1.37
1.48
1.60
1.57
1.66
1.91
2.18
2.57
2.56
2.83
0.98
11.28%
9.38%
—
3.51
EPS growth%
33.74
32.68
34.24
33.16
31.52
29.09
30.47
32.38
31.69
33.30
7.68
31.69
32.53
46
0.72
Bookvalue per shSR
1.23
1.48
1.57
1.66
1.65
1.85
2.23
2.52
2.75
3.24
0.56
14.46%
11.75%
—
0.45
FCF per shareSR
0.24
0.26
0.26
0.25
0.24
0.24
0.22
0.25
0.26
0.30
0.78
4.05%
2.76%
—
0.75
Dividend per shSR
0.49
0.49
0.47
0.51
0.54
0.55
0.63
0.70
0.75
0.85
0.31
9.61%
7.13%
—
15.98
Div yield (avg)%
31.04
30.13
30.07
28.71
27.48
28.02
28.66
29.83
29.87
31.48
20.75
29.83
29.85
87
22.64
Payout ratio%
28.46
30.57
32.31
30.10
30.25
31.47
32.14
34.95
33.61
32.80
21.13
32.80
31.80
9
9.153
Shares (diluted)M
13.58
15.79
17.39
20.34
20.44
24.18
28.54
32.62
37.45
43.03
9.672
16.06%
14.16%
17
21.16
Buyback yield%
23.89
26.83
26.74
26.17
24.97
22.45
21.64
22.15
20.97
20.39
23.82
21.64
23.17
67
0.644
D/E ratiox
0.371
0.334
0.303
0.299
0.284
0.266
0.284
0.258
0.279
0.274
1.570
0.274
0.284
48
15.23
Enterprise valueSR M
2.173
2.310
2.332
2.228
2.469
2.657
2.586
2.755
3.098
3.287
12.58
5.90%
5.51%
49
20.05
LT debtSR M
19.14
19.78
17.65
17.96
16.67
14.40
15.14
15.83
17.00
17.34
23.84
0.80%
(1.82%)
87
Cost of revenue
5.82%
1.00×
Operating expenses
6.06%
1.02×
Cash and investments
16.90%
Spread over hurdle
(2.11%)