22.23
RevenueSR M
22.87
23.27
23.55
23.80
23.24
23.65
23.75
23.89
24.28
23.80
23.47
0.48%
0.23%
9
23.11
Revenue growth%
2.27
3.63
2.36
2.08
2.98
4.24
6.76
7.06
4.62
3.26
16.72
4.62
3.45
83
27.03
Gross margin%
2.98
4.72
4.59
4.60
2.18
3.98
4.08
4.40
3.80
4.15
26.96
4.08
4.12
13
6.97
Operating margin%
14.40
11.88
12.76
10.06
10.82
7.96
8.56
7.98
7.98
10.20
24.00
7.98
10.13
31
3.69
Net margin%
6.89
5.31
5.32
5.87
6.86
3.97
2.97
1.10
2.85
0.97
17.86
2.85
4.64
65
37.16
P/E ratio (avg)x
33.60
29.74
26.22
23.70
21.91
20.59
18.75
16.64
14.65
13.13
21.45
16.64
21.25
53
32.77
EV/EBITx
27.87
28.14
28.59
27.68
32.44
32.08
37.47
42.75
45.99
52.12
33.30
42.75
32.26
37
23.85
FCF yield (avg)%
13.85
13.66
13.24
10.79
8.00
10.19
13.10
15.53
17.83
20.83
24.79
15.53
13.45
43
15.49
FCF margin%
9.04
11.10
10.58
7.65
8.06
7.24
6.89
4.09
1.86
2.36
14.79
4.09
7.45
61
1.726
FCF / Net incomex
2.089
2.323
2.224
2.110
2.196
2.114
2.231
2.341
2.092
1.901
0.531
2.114
2.155
77
14.44
ROIC%
7.95
8.60
10.39
11.68
9.99
12.51
9.64
10.79
10.41
11.08
2.23
10.79
10.40
29
25.41
Return on equity%
13.54
15.11
16.78
15.92
15.39
17.12
15.65
14.58
13.38
14.38
14.78
14.58
15.25
28
6.63
Return on assets%
15.16
14.62
12.93
10.16
8.58
11.10
12.96
10.40
8.75
9.02
15.52
10.40
10.75
39
4.71
EPSSR
3.77
4.06
4.20
4.33
4.29
3.72
3.31
3.32
3.10
3.20
5.24
(5.69%)
(2.26%)
—
5.39
EPS growth%
24.34
23.11
20.54
20.95
21.19
22.77
22.58
19.99
18.76
17.74
25.34
19.99
21.07
19
9.00
Bookvalue per shSR
9.04
9.61
9.17
8.65
8.11
8.15
8.34
8.21
7.53
7.77
8.95
(0.85%)
(2.39%)
—
4.63
FCF per shareSR
4.31
5.13
5.76
6.41
7.34
8.37
8.64
9.56
9.66
11.58
10.61
9.56%
11.00%
—
2.17
Dividend per shSR
4.64
5.06
5.32
5.73
6.29
6.47
6.50
6.29
5.93
5.58
10.28
(2.37%)
3.18%
—
18.39
Div yield (avg)%
30.19
28.93
31.47
29.60
30.70
28.23
27.05
28.18
29.73
27.06
2.12
28.18
29.27
7
12.75
Payout ratio%
22.25
20.18
17.79
19.67
19.74
21.55
18.65
20.27
19.41
19.82
6.37
19.82
19.78
25
2.475
Shares (diluted)M
2.603
2.517
2.636
2.705
2.347
2.101
2.280
2.242
2.203
2.007
2.543
(3.08%)
(1.90%)
85
20.82
Buyback yield%
4.53
4.15
1.70
0.40
1.08
0.72
1.05
0.40
0.40
1.61
22.05
0.72
1.07
51
0.369
D/E ratiox
0.453
0.454
0.412
0.394
0.411
0.417
0.420
0.417
0.416
0.388
1.546
0.417
0.416
87
18.40
Enterprise valueSR M
2.369
2.478
2.320
2.232
2.206
2.283
2.034
1.984
1.780
1.770
13.40
(4.31%)
(2.58%)
78
9.291
LT debtSR M
14.28
14.78
14.46
15.48
13.29
14.07
13.75
14.37
13.26
12.08
12.00
(1.90%)
(1.58%)
74
Cost of revenue
0.09%
0.99×
Operating expenses
0.54%
1.03×
Goodwill & intangibles
18.34%
Property and equipment
18.20%
Spread over hurdle
31.48%