2.276
RevenueSR M
8.048
8.082
8.450
8.753
9.161
9.382
9.685
9.848
10.09
10.22
2.357
2.22%
2.55%
24
14.70
Revenue growth%
5.50
5.74
7.63
10.61
11.09
8.62
10.47
10.26
12.61
10.56
25.52
10.47
10.36
80
15.75
Gross margin%
24.62
26.29
28.78
29.49
27.57
30.49
32.78
34.72
37.37
39.18
25.19
34.72
29.99
76
15.97
Operating margin%
23.58
23.44
23.95
26.60
26.39
25.48
23.27
24.78
25.63
25.44
26.28
25.44
25.11
53
21.12
Net margin%
8.10
10.72
7.78
8.34
7.30
8.10
10.92
10.94
8.81
11.79
7.64
10.92
8.58
83
11.88
P/E ratio (avg)x
36.64
43.46
42.20
44.23
49.56
57.21
61.58
68.65
71.39
83.34
13.75
68.65
53.39
71
21.76
EV/EBITx
34.33
33.27
34.88
37.59
44.81
52.51
51.17
57.83
69.10
73.95
18.78
57.83
47.99
14
22.82
FCF yield (avg)%
12.04
9.34
9.02
8.69
6.15
8.65
7.13
7.41
5.06
6.83
22.50
7.13
8.03
69
21.91
FCF margin%
17.72
15.92
16.78
17.32
18.57
16.50
17.82
17.93
20.02
17.61
6.19
17.82
17.67
21
0.867
FCF / Net incomex
0.554
0.543
0.494
0.467
0.469
0.495
0.474
0.458
0.427
0.420
0.910
0.458
0.472
10
14.27
ROIC%
37.41
37.54
35.24
33.13
34.52
32.40
32.62
31.35
31.88
30.57
21.67
31.88
32.88
6
4.53
Return on equity%
18.80
15.82
16.81
17.79
16.14
15.92
14.52
16.80
14.30
11.49
14.39
14.52
16.03
35
24.61
Return on assets%
14.61
11.99
11.47
14.18
13.49
11.79
9.57
7.69
8.21
10.09
11.34
9.57
11.63
65
1.54
EPSSR
1.57
1.57
1.44
1.44
1.40
1.27
1.21
1.31
1.39
1.57
1.63
2.31%
(0.10%)
—
21.30
EPS growth%
7.08
6.46
8.25
9.45
9.70
11.22
12.84
13.32
13.69
13.29
10.11
13.29
10.46
72
1.76
Bookvalue per shSR
1.63
1.89
1.92
2.15
2.10
2.16
2.34
2.35
2.40
2.41
0.42
2.78%
5.74%
—
0.39
FCF per shareSR
1.23
1.14
1.31
1.40
1.43
1.54
1.43
1.61
1.49
1.65
0.29
2.93%
3.38%
—
1.31
Dividend per shSR
1.03
0.95
0.99
0.90
0.85
0.75
0.81
0.83
0.89
0.99
1.34
3.00%
(1.55%)
—
20.63
Div yield (avg)%
29.01
28.04
25.55
23.85
24.36
27.35
25.01
26.82
28.50
27.18
9.12
27.18
27.00
17
13.59
Payout ratio%
0.40
3.23
1.99
2.61
2.10
1.69
1.69
1.98
0.40
0.40
2.84
1.69
1.84
17
2.441
Shares (diluted)M
2.424
2.438
2.570
2.781
2.829
2.641
2.640
2.528
2.734
2.773
2.413
(0.40%)
0.89%
58
20.69
Buyback yield%
27.60
28.68
27.50
25.49
25.44
22.83
21.26
23.86
25.28
22.41
18.52
22.83
25.36
88
1.287
D/E ratiox
0.337
0.316
0.340
0.353
0.353
0.362
0.360
0.373
0.400
0.391
0.484
0.373
0.356
42
3.519
Enterprise valueSR M
14.75
13.81
11.99
12.98
14.33
13.16
13.71
13.65
14.68
14.89
11.99
0.77%
0.52%
77
8.261
LT debtSR M
5.866
5.345
5.249
4.881
4.501
4.890
4.529
4.557
4.573
4.920
1.050
1.80%
(2.67%)
93
Cost of revenue
2.55%
1.00×
Operating expenses
2.62%
1.01×
Goodwill & intangibles
16.21%
Spread over hurdle
(7.06%)