11.48
RevenueSR M
11.92
12.80
13.89
15.14
16.46
17.48
19.01
20.70
22.08
23.73
12.24
7.59%
8.11%
7
22.29
Revenue growth%
26.63
27.46
27.23
28.05
30.70
31.38
31.12
30.03
29.63
28.73
11.48
30.03
29.18
24
6.32
Gross margin%
0.40
3.28
1.37
3.24
3.67
3.04
3.06
3.34
3.21
2.33
11.65
3.06
3.14
46
9.67
Operating margin%
4.91
5.20
6.27
6.83
8.05
5.15
4.50
4.76
6.07
5.15
10.88
5.15
5.18
41
12.23
Net margin%
24.43
22.65
20.97
22.67
25.13
26.69
25.49
26.85
28.56
27.26
9.99
26.85
25.31
78
11.02
P/E ratio (avg)x
26.65
27.87
27.35
27.90
29.60
32.04
33.77
32.63
34.30
35.37
7.189
33.77
30.82
44
17.27
EV/EBITx
20.83
19.14
17.87
17.04
16.26
14.14
15.08
15.07
15.66
15.80
37.95
15.08
16.03
94
15.85
FCF yield (avg)%
17.14
17.68
19.18
20.18
20.15
22.74
21.69
23.88
26.37
23.76
17.74
23.76
20.94
30
9.48
FCF margin%
1.54
0.86
2.23
1.81
3.93
2.80
1.20
0.40
0.63
3.34
2.55
1.20
1.67
49
1.540
FCF / Net incomex
1.208
1.244
1.255
1.369
1.633
1.953
2.251
2.293
2.433
2.577
0.941
2.293
1.793
31
26.62
ROIC%
20.25
18.67
16.64
18.35
21.13
23.20
23.22
25.99
26.55
27.67
13.34
25.99
22.16
69
22.51
Return on equity%
20.31
18.73
18.45
16.76
18.92
21.56
20.98
19.75
18.43
18.66
2.20
19.75
18.82
30
23.99
Return on assets%
24.79
26.95
27.49
26.18
24.79
27.27
27.11
28.95
26.56
27.67
6.73
27.27
27.03
42
0.70
EPSSR
1.77
1.82
2.03
2.30
2.27
2.34
2.62
2.54
2.92
2.98
0.76
5.62%
5.28%
—
13.18
EPS growth%
13.44
14.45
12.94
13.05
15.79
13.38
15.57
15.79
18.68
16.13
3.18
15.79
15.01
23
1.02
Bookvalue per shSR
0.41
0.39
0.46
0.55
0.60
0.61
0.63
0.71
0.76
0.76
1.09
4.62%
7.74%
—
1.17
FCF per shareSR
0.53
0.49
0.43
0.46
0.47
0.45
0.47
0.40
0.43
0.42
0.23
(2.29%)
(1.85%)
—
0.72
Dividend per shSR
0.98
1.15
1.33
1.44
1.58
1.79
2.11
2.35
2.67
2.92
0.42
13.10%
11.77%
—
9.40
Div yield (avg)%
17.92
16.19
19.03
16.35
19.01
18.02
18.35
17.73
19.97
18.25
16.23
18.25
18.14
12
12.39
Payout ratio%
17.72
19.69
17.46
20.07
18.57
15.87
16.07
18.93
16.30
14.36
21.10
16.07
17.59
86
18.69
Shares (diluted)M
28.98
31.99
30.72
34.70
38.29
39.75
47.10
51.09
56.26
64.40
18.69
10.96%
8.52%
47
5.97
Buyback yield%
8.80
7.37
9.70
7.19
8.02
8.40
7.35
6.53
5.18
5.33
29.99
6.53
7.36
64
1.129
D/E ratiox
3.521
3.595
3.645
3.857
4.672
5.164
5.611
5.762
6.197
6.358
1.343
5.762
4.918
7
17.08
Enterprise valueSR M
28.23
30.41
36.24
38.08
44.28
49.04
53.00
56.33
63.30
75.58
22.56
11.28%
10.86%
46
4.822
LT debtSR M
10.55
11.44
12.03
11.17
12.18
11.43
12.72
14.17
15.05
17.11
23.65
7.05%
3.96%
56
Cost of revenue
8.19%
1.01×
Operating expenses
8.27%
1.02×
Property and equipment
20.32%
Spread over hurdle
(3.68%)