16.29
RevenueSR M
22.64
23.62
24.98
25.80
27.26
28.61
29.75
31.38
32.96
34.45
16.73
4.79%
4.52%
62
16.33
Revenue growth%
14.95
15.11
13.94
14.02
13.07
13.06
15.34
14.24
13.40
15.25
3.31
14.24
14.13
94
20.95
Gross margin%
5.96
5.04
3.35
3.54
1.01
0.40
3.38
4.46
3.45
1.80
16.11
3.38
3.41
67
29.27
Operating margin%
12.52
12.72
15.42
15.97
18.35
15.55
17.81
17.41
18.37
18.79
13.52
17.81
16.69
44
15.74
Net margin%
24.83
22.63
23.73
24.69
22.88
25.81
26.97
26.35
24.38
24.55
18.56
25.81
24.62
46
8.212
P/E ratio (avg)x
38.87
38.14
36.36
41.46
39.28
40.70
44.56
50.35
51.67
53.39
23.11
50.35
41.08
92
14.71
EV/EBITx
18.61
19.30
20.10
18.67
17.50
17.40
17.90
18.14
19.84
21.17
29.25
18.14
18.64
66
11.49
FCF yield (avg)%
9.71
12.15
9.89
12.44
11.09
9.89
7.10
9.91
8.99
11.14
19.42
9.89
9.90
72
16.71
FCF margin%
34.33
36.74
35.05
32.51
31.94
30.00
30.85
33.66
33.80
30.96
8.30
30.96
33.08
28
1.404
FCF / Net incomex
1.383
1.499
1.527
1.676
1.567
1.505
1.518
1.611
1.658
1.476
1.197
1.518
1.522
36
24.61
ROIC%
19.49
21.66
19.85
21.63
21.23
21.01
22.72
24.65
24.04
21.25
5.21
22.72
21.44
48
29.81
Return on equity%
11.82
9.66
11.00
13.80
16.35
15.40
15.35
15.77
14.06
14.86
26.01
15.35
14.46
83
11.70
Return on assets%
6.91
7.66
10.14
12.93
15.57
17.62
19.32
18.85
21.14
21.97
26.79
19.32
16.59
17
4.35
EPSSR
4.07
4.50
5.05
5.98
5.98
6.81
7.08
7.13
7.85
8.95
4.73
8.40%
9.91%
—
11.98
EPS growth%
11.63
9.83
10.83
8.85
11.83
10.74
12.62
12.25
10.33
8.34
3.94
10.74
10.79
52
1.86
Bookvalue per shSR
8.73
9.45
9.83
11.27
12.40
13.62
15.22
14.70
14.24
15.03
6.22
3.93%
7.31%
—
3.53
FCF per shareSR
4.88
4.82
4.83
5.20
5.57
5.80
6.21
5.91
5.89
6.60
6.94
3.47%
2.04%
—
3.70
Dividend per shSR
4.23
3.75
3.52
3.30
3.20
2.91
2.79
2.61
2.61
2.78
5.13
(2.83%)
(5.44%)
—
14.92
Div yield (avg)%
18.59
18.01
15.42
14.08
15.13
16.24
18.63
21.28
24.02
22.99
4.01
21.28
18.30
78
13.74
Payout ratio%
12.22
10.92
8.89
9.45
10.80
9.16
10.06
8.88
6.04
7.71
11.91
8.88
9.31
6
3.846
Shares (diluted)M
6.681
7.923
9.311
9.439
10.17
11.15
11.28
12.55
14.39
17.23
4.058
11.12%
10.56%
79
8.13
Buyback yield%
6.39
8.09
8.22
8.71
9.71
9.89
6.99
9.27
9.58
8.26
29.44
9.27
8.49
58
1.285
D/E ratiox
0.700
0.646
0.622
0.531
0.529
0.555
0.582
0.592
0.633
0.541
0.419
0.582
0.587
58
21.13
Enterprise valueSR M
35.04
39.59
45.44
49.65
49.45
47.09
45.20
50.85
47.31
44.01
5.887
(2.30%)
2.56%
53
4.085
LT debtSR M
28.01
24.10
25.70
27.42
24.65
24.64
24.71
21.76
23.15
22.21
2.638
(2.07%)
(2.18%)
6
Cost of revenue
4.48%
1.00×
Operating expenses
4.40%
0.99×
Property and equipment
16.13%
Spread over hurdle
64.04%