53.60
RevenueSR M
90.66
93.67
95.63
97.97
102.7
105.7
106.1
109.7
110.6
115.8
57.82
2.43%
2.93%
17
26.21
Revenue growth%
25.76
24.40
25.84
28.28
29.56
31.19
30.08
31.64
31.38
34.19
5.51
31.38
29.82
60
20.66
Gross margin%
27.24
24.76
25.25
24.29
25.33
25.48
26.29
26.88
26.72
27.84
9.65
26.72
25.89
21
28.91
Operating margin%
2.34
4.93
7.21
4.64
4.46
2.43
4.97
2.88
4.47
3.60
19.01
3.60
4.47
47
22.87
Net margin%
16.87
17.96
20.69
20.77
18.21
15.50
17.45
14.97
14.81
13.46
25.55
14.97
17.16
59
21.36
P/E ratio (avg)x
12.95
13.85
13.72
14.91
15.41
15.25
14.51
15.02
13.47
14.16
21.44
14.51
14.34
82
21.96
EV/EBITx
21.39
19.92
22.34
23.59
23.37
23.66
21.72
20.15
20.04
20.49
35.45
20.49
21.56
16
22.97
FCF yield (avg)%
17.21
17.17
14.19
16.88
14.96
16.27
15.26
16.87
15.51
13.69
2.39
15.51
15.89
34
28.26
FCF margin%
6.08
8.53
8.19
10.09
7.50
5.75
7.20
7.20
9.07
8.91
19.85
7.20
7.85
15
0.680
FCF / Net incomex
1.789
1.951
2.295
2.510
2.625
2.713
2.975
2.936
3.238
3.669
1.147
2.975
2.669
95
14.88
ROIC%
24.53
23.85
26.35
27.58
26.85
27.09
26.00
26.46
28.91
31.59
21.83
27.09
26.66
8
2.67
Return on equity%
2.08
0.40
2.24
4.57
2.83
1.10
2.72
5.13
2.15
0.40
10.79
2.15
2.20
37
5.44
Return on assets%
21.32
24.24
22.04
19.96
18.15
18.59
18.80
17.62
19.93
21.68
16.55
18.80
19.95
10
1.98
EPSSR
1.89
1.81
1.98
2.21
2.16
1.94
1.86
1.76
1.74
1.95
2.17
(2.00%)
0.17%
—
24.77
EPS growth%
11.74
10.96
12.66
15.01
12.80
15.65
16.65
18.46
18.93
21.21
22.78
18.46
15.33
37
1.91
Bookvalue per shSR
2.82
3.03
2.89
2.78
2.66
2.88
3.05
2.93
2.59
2.36
1.86
(2.39%)
(2.17%)
—
0.95
FCF per shareSR
1.22
1.29
1.38
1.46
1.33
1.16
1.25
1.27
1.20
1.18
1.30
(2.31%)
(1.22%)
—
1.60
Dividend per shSR
1.46
1.65
1.66
1.71
1.93
1.90
2.09
2.41
2.40
2.61
0.80
6.20%
5.17%
—
14.25
Div yield (avg)%
20.24
20.78
21.91
21.40
23.82
25.46
27.97
29.52
32.21
32.40
27.35
29.52
24.64
60
25.69
Payout ratio%
17.48
18.05
20.99
22.62
20.21
19.07
22.00
22.91
22.58
25.58
13.48
22.58
21.49
10
30.90
Shares (diluted)M
28.20
28.86
30.15
28.11
28.05
28.96
28.14
25.55
24.35
25.01
29.18
(2.27%)
(1.03%)
27
19.37
Buyback yield%
18.13
15.51
14.97
17.34
15.39
14.79
17.43
16.49
16.80
14.86
9.85
16.49
16.00
15
0.202
D/E ratiox
1.823
1.849
2.051
1.992
2.064
2.043
2.130
2.337
2.562
2.723
1.053
2.337
2.057
52
67.28
Enterprise valueSR M
64.99
60.19
54.86
59.71
52.92
57.63
52.95
48.65
46.64
42.90
28.88
(4.11%)
(4.05%)
43
59.89
LT debtSR M
115.1
111.6
117.9
128.7
147.2
145.8
143.5
164.5
180.2
189.1
73.33
5.15%
5.93%
91
Cost of revenue
2.99%
1.01×
Operating expenses
2.57%
0.97×
Property and equipment
14.64%