14.06
RevenueSR M
14.94
16.04
16.98
17.69
18.74
19.83
20.81
21.61
23.27
24.22
15.06
5.26%
5.26%
54
17.16
Revenue growth%
19.98
20.83
19.17
21.16
21.23
18.62
21.14
22.31
24.29
23.57
27.69
22.31
21.15
20
19.59
Gross margin%
20.07
22.60
19.86
21.04
18.57
19.75
20.58
17.84
14.86
12.37
20.76
17.84
19.80
26
19.36
Operating margin%
2.59
3.28
4.84
6.05
5.02
7.64
4.90
2.72
3.32
1.12
13.89
3.32
4.08
7
22.80
Net margin%
23.58
22.59
25.00
23.35
25.12
24.20
24.93
23.56
21.94
23.17
13.90
23.56
23.57
91
20.45
P/E ratio (avg)x
24.82
25.62
29.64
30.21
32.12
31.47
35.92
35.40
33.34
37.20
8.475
35.40
31.79
82
27.99
EV/EBITx
34.98
38.22
42.83
46.91
50.55
52.72
56.79
58.08
56.97
66.90
37.63
56.97
51.64
91
26.48
FCF yield (avg)%
32.99
33.15
33.41
35.61
37.31
34.49
32.23
31.09
31.73
31.00
4.68
31.73
33.07
69
24.68
FCF margin%
24.96
23.70
26.63
26.10
25.30
24.40
22.97
24.99
26.01
28.47
23.12
24.99
25.15
37
0.783
FCF / Net incomex
1.493
1.667
1.805
2.024
2.142
1.937
1.852
1.987
1.875
1.948
0.228
1.937
1.906
25
28.53
ROIC%
23.12
20.18
19.61
19.94
22.00
19.93
20.86
21.26
18.85
17.23
26.91
19.93
20.06
21
11.43
Return on equity%
10.09
11.30
13.16
11.45
11.06
14.00
13.90
12.70
11.63
10.28
14.30
12.70
11.54
45
19.06
Return on assets%
9.06
7.84
6.87
4.18
2.14
1.70
0.40
0.77
0.40
0.40
26.05
0.40
1.92
92
1.90
EPSSR
2.01
1.73
1.83
1.91
1.76
1.74
1.75
1.52
1.38
1.20
1.99
(7.36%)
(6.27%)
—
20.57
EPS growth%
21.31
24.18
26.33
24.50
26.77
24.64
22.51
21.29
24.18
22.84
12.97
22.84
24.18
30
3.62
Bookvalue per shSR
3.39
3.34
3.18
3.07
3.29
3.15
2.82
2.56
2.27
2.24
1.55
(7.41%)
(4.73%)
—
4.43
FCF per shareSR
3.00
2.68
2.65
2.87
3.08
3.10
3.41
3.57
3.34
3.02
3.13
(0.41%)
0.30%
—
3.25
Dividend per shSR
2.70
3.20
3.28
3.59
3.99
4.50
4.44
4.69
5.13
6.10
2.84
8.88%
9.00%
—
28.56
Div yield (avg)%
18.31
18.10
20.54
22.74
22.10
20.23
20.92
19.03
18.94
21.34
19.74
20.23
20.38
94
3.03
Payout ratio%
3.45
3.78
3.14
2.16
4.94
7.23
6.75
5.60
8.57
10.31
8.06
7.23
5.27
10
1.949
Shares (diluted)M
2.308
2.543
2.745
2.620
2.672
2.722
2.925
3.015
3.319
3.792
1.953
7.25%
5.18%
49
10.73
Buyback yield%
29.35
28.50
31.24
32.80
33.12
30.29
27.53
27.69
28.59
31.25
6.54
28.59
29.82
58
1.657
D/E ratiox
0.965
0.957
0.840
0.769
0.803
0.826
0.854
0.796
0.753
0.812
1.765
0.812
0.819
10
19.10
Enterprise valueSR M
11.76
12.60
13.22
13.18
12.91
12.77
13.63
13.83
13.54
14.76
14.61
2.72%
1.32%
52
19.00
LT debtSR M
48.43
47.70
47.97
49.81
51.82
52.28
50.34
52.54
56.74
61.46
23.69
3.47%
4.16%
10
Cost of revenue
5.24%
1.00×
Operating expenses
4.99%
0.97×
Spread over hurdle
15.46%