10.73
RevenueSR M
49.47
51.27
53.51
55.69
58.19
59.99
60.51
62.50
63.24
65.20
11.64
2.30%
3.30%
94
26.02
Revenue growth%
10.05
11.10
8.36
9.82
10.98
10.00
8.30
9.22
9.67
8.21
27.21
9.22
9.74
24
15.16
Gross margin%
26.34
28.86
31.62
29.45
26.79
29.08
29.22
30.67
32.47
32.35
7.18
30.67
29.33
47
17.17
Operating margin%
19.07
20.67
21.15
24.05
25.12
24.50
25.13
23.60
26.36
28.29
11.99
25.13
24.28
46
25.26
Net margin%
23.37
25.49
28.48
26.35
25.48
26.57
29.45
27.64
26.63
29.41
29.22
27.64
26.60
52
11.98
P/E ratio (avg)x
43.18
43.40
44.98
46.56
49.15
49.98
48.84
56.16
57.51
57.80
36.23
56.16
49.00
9
23.89
EV/EBITx
32.35
31.55
31.11
32.38
34.64
35.19
33.50
33.18
37.00
33.71
29.74
33.71
33.34
54
6.17
FCF yield (avg)%
22.91
22.36
23.97
25.50
28.26
29.96
28.44
27.08
26.28
29.12
14.35
28.44
26.68
70
19.69
FCF margin%
10.82
13.00
14.82
17.22
17.69
17.35
17.68
18.27
20.16
18.40
10.95
18.27
17.52
43
0.123
FCF / Net incomex
0.984
1.073
1.119
1.140
1.121
1.210
1.426
1.437
1.688
1.933
0.972
1.437
1.175
51
20.91
ROIC%
20.67
18.69
18.49
17.02
16.83
18.91
17.00
18.11
16.69
14.51
28.81
17.00
17.57
89
6.33
Return on equity%
17.45
14.93
13.25
12.08
9.70
9.39
8.08
7.51
5.20
4.71
12.02
7.51
9.55
50
6.75
Return on assets%
17.82
19.76
18.90
16.43
17.98
15.89
18.56
18.10
19.65
22.64
9.17
18.56
18.33
50
6.58
EPSSR
8.02
8.95
9.71
9.58
10.32
11.58
12.72
12.19
11.86
10.90
7.01
1.11%
3.93%
—
2.74
EPS growth%
10.23
8.13
7.74
5.45
7.62
8.56
7.95
9.52
10.52
8.49
25.02
8.56
8.31
30
2.34
Bookvalue per shSR
3.02
3.39
3.83
3.92
4.33
4.73
5.27
5.08
5.03
4.90
3.11
2.48%
6.12%
—
1.40
FCF per shareSR
5.10
5.51
5.93
5.71
5.86
5.87
6.21
6.81
7.58
7.37
3.44
4.70%
4.80%
—
4.80
Dividend per shSR
1.46
1.63
1.81
2.15
2.57
2.63
3.01
3.10
3.07
3.31
1.42
5.19%
8.75%
—
13.09
Div yield (avg)%
6.94
4.83
5.33
6.22
8.13
8.67
10.98
11.51
12.72
14.17
14.62
11.51
8.40
74
19.29
Payout ratio%
28.60
28.93
31.06
30.48
29.71
30.10
30.92
30.32
29.84
30.20
27.34
30.20
30.15
67
7.376
Shares (diluted)M
12.91
13.39
15.85
18.39
19.43
19.63
22.98
22.78
24.53
26.66
7.311
6.53%
8.65%
25
8.75
Buyback yield%
25.46
26.05
24.53
25.47
25.94
27.97
27.13
27.77
27.78
30.36
26.19
27.78
26.59
21
0.307
D/E ratiox
0.127
0.113
0.099
0.089
0.077
0.086
0.094
0.093
0.086
0.093
1.584
0.093
0.093
88
9.501
Enterprise valueSR M
41.88
46.60
51.29
55.49
58.83
66.38
72.03
83.89
86.48
101.0
8.925
11.41%
9.65%
41
34.04
LT debtSR M
39.16
36.48
37.00
33.83
36.64
39.82
34.50
33.61
31.15
30.57
31.65
(3.56%)
(3.22%)
41
Cost of revenue
3.30%
1.00×
Operating expenses
3.50%
1.02×
Goodwill & intangibles
19.27%
Spread over hurdle
10.52%