1.135
RevenueSR M
6.315
6.781
7.242
7.860
8.441
9.089
9.591
10.47
11.34
12.09
1.231
7.46%
7.64%
36
6.18
Revenue growth%
10.42
9.64
8.43
10.22
12.30
12.23
12.08
12.92
12.59
14.77
15.37
12.59
12.16
29
5.18
Gross margin%
26.09
26.52
25.75
24.64
24.66
23.21
25.34
25.27
28.09
29.15
19.26
25.34
25.54
23
3.46
Operating margin%
14.07
11.47
12.01
11.72
14.64
17.06
14.38
15.01
12.58
10.51
17.82
14.38
13.33
13
3.95
Net margin%
6.88
4.39
4.83
1.97
0.43
3.33
0.96
1.57
4.50
1.83
22.34
1.83
2.65
88
13.03
P/E ratio (avg)x
38.48
37.99
40.75
37.55
34.08
30.14
29.02
27.49
29.49
27.39
37.95
29.02
32.11
50
36.52
EV/EBITx
51.95
59.39
69.42
67.53
70.05
72.64
82.01
97.12
102.0
97.99
21.16
97.12
71.34
5
9.71
FCF yield (avg)%
4.36
4.18
6.26
9.03
10.12
9.06
9.69
9.96
8.49
7.05
29.96
9.06
8.76
69
7.75
FCF margin%
13.16
13.27
14.91
16.08
16.72
14.41
16.86
16.20
17.99
17.80
27.08
16.86
16.14
76
1.362
FCF / Net incomex
0.319
0.305
0.285
0.285
0.294
0.296
0.325
0.334
0.360
0.373
0.448
0.334
0.312
79
17.43
ROIC%
27.57
26.72
27.64
27.08
28.77
31.34
28.35
30.05
27.18
29.10
3.88
29.10
27.99
39
29.87
Return on equity%
23.07
22.91
21.30
22.08
19.89
19.97
17.06
16.67
16.04
19.00
8.76
17.06
19.93
21
4.72
Return on assets%
23.74
24.82
26.84
28.31
29.15
26.59
26.11
28.57
27.38
26.64
2.27
26.64
26.74
11
0.20
EPSSR
0.46
0.44
0.44
0.51
0.56
0.55
0.54
0.61
0.63
0.72
0.22
5.30%
5.55%
—
22.18
EPS growth%
2.79
2.38
0.57
0.40
0.40
0.40
2.75
0.96
3.05
1.17
3.22
1.17
1.07
82
0.27
Bookvalue per shSR
0.19
0.19
0.17
0.17
0.17
0.18
0.17
0.17
0.16
0.14
0.17
(3.79%)
(3.86%)
—
0.19
FCF per shareSR
0.54
0.55
0.52
0.60
0.58
0.67
0.66
0.67
0.75
0.70
0.42
3.67%
3.01%
—
0.19
Dividend per shSR
0.10
0.10
0.11
0.10
0.11
0.12
0.11
0.12
0.13
0.13
0.12
3.66%
4.10%
—
23.60
Div yield (avg)%
3.00
3.88
2.16
2.88
3.01
0.76
0.40
0.40
0.40
3.19
13.31
0.40
2.52
78
29.77
Payout ratio%
3.08
0.87
1.42
1.14
0.40
0.40
1.56
3.02
0.40
2.69
15.23
1.56
1.28
21
20.39
Shares (diluted)M
24.35
25.29
27.75
28.35
26.28
26.51
24.59
25.19
26.70
29.98
20.57
2.67%
3.42%
72
22.88
Buyback yield%
24.97
24.09
22.84
21.45
18.58
18.92
16.42
14.05
12.57
14.52
2.99
14.52
18.75
77
0.241
D/E ratiox
2.137
2.417
2.892
3.336
3.485
3.904
4.198
4.725
4.707
4.992
0.933
4.707
3.695
26
7.767
Enterprise valueSR M
3.214
3.573
3.801
3.794
4.361
4.493
4.983
4.657
4.933
5.323
6.765
4.07%
5.22%
61
4.425
LT debtSR M
10.99
12.51
14.67
17.08
20.49
23.31
27.51
29.69
34.36
39.12
4.408
13.81%
14.90%
38
Cost of revenue
7.78%
1.01×
Operating expenses
6.77%
0.92×
Cash and investments
17.54%
Property and equipment
17.01%