62.72
RevenueSR M
32.10
35.50
39.13
42.27
46.07
50.93
54.30
59.67
65.91
71.02
67.14
9.04%
9.28%
51
10.36
Revenue growth%
3.89
6.17
6.70
5.94
5.48
6.44
3.70
6.49
5.06
3.60
10.07
5.06
5.71
38
4.48
Gross margin%
4.08
3.23
6.10
5.36
5.54
6.25
7.55
6.43
4.74
7.64
29.52
6.43
5.82
66
18.21
Operating margin%
13.95
15.09
16.68
14.91
14.15
11.43
10.67
7.98
5.07
4.66
3.80
7.98
12.69
62
16.13
Net margin%
4.14
5.40
3.42
1.59
4.51
6.50
8.30
10.29
11.58
11.10
6.92
10.29
5.95
68
28.77
P/E ratio (avg)x
22.01
22.27
25.68
25.98
25.22
26.96
25.87
30.59
30.91
36.75
13.95
30.59
25.92
43
9.901
EV/EBITx
29.48
31.63
36.35
40.11
42.07
47.09
44.07
47.27
46.58
50.36
28.76
47.09
43.07
23
16.15
FCF yield (avg)%
8.33
9.93
10.88
10.57
7.99
8.50
6.62
9.37
11.37
10.62
20.97
9.37
9.65
92
10.90
FCF margin%
0.40
3.39
5.69
5.92
6.70
7.34
5.85
7.67
10.45
8.12
12.84
7.67
6.31
35
1.398
FCF / Net incomex
0.979
1.026
1.012
0.949
0.989
1.023
1.052
1.185
1.295
1.310
1.156
1.185
1.024
56
27.64
ROIC%
26.72
23.80
24.04
24.74
23.39
21.98
22.35
23.49
21.92
23.85
3.18
22.35
23.65
31
22.01
Return on equity%
7.43
10.42
12.81
14.95
14.18
12.70
13.38
14.19
16.13
16.32
15.98
14.19
13.78
51
25.39
Return on assets%
30.58
31.80
31.80
31.57
29.29
27.74
28.63
29.44
26.88
24.79
29.79
27.74
29.36
23
0.61
EPSSR
1.12
1.21
1.28
1.33
1.38
1.34
1.23
1.30
1.23
1.29
0.67
(1.44%)
0.69%
—
14.12
EPS growth%
14.81
13.97
15.57
12.88
11.71
14.60
12.14
10.69
10.74
10.20
22.04
10.74
12.51
6
1.22
Bookvalue per shSR
3.49
4.11
4.74
4.66
4.74
5.24
5.20
5.16
6.16
7.11
2.07
8.45%
8.85%
—
2.38
FCF per shareSR
3.19
3.28
3.19
3.24
3.10
3.08
3.21
3.48
3.85
4.44
2.16
7.47%
3.17%
—
2.67
Dividend per shSR
1.28
1.33
1.50
1.68
1.66
1.89
2.15
2.49
2.65
2.74
2.02
10.57%
7.62%
—
26.35
Div yield (avg)%
27.97
26.48
26.00
26.95
25.59
26.00
28.45
30.44
27.62
25.84
26.82
27.62
26.71
79
11.09
Payout ratio%
22.45
20.19
20.04
18.13
16.34
17.32
15.92
16.38
13.49
16.33
7.31
16.33
16.85
87
19.84
Shares (diluted)M
33.27
38.88
45.85
43.81
46.32
51.54
50.34
52.69
54.57
61.95
19.54
5.99%
7.88%
38
15.35
Buyback yield%
11.09
11.38
11.44
9.53
6.88
7.39
9.40
9.58
7.60
9.80
12.59
9.40
9.55
29
0.879
D/E ratiox
0.634
0.675
0.626
0.598
0.641
0.558
0.602
0.559
0.542
0.579
0.800
0.559
0.600
52
68.20
Enterprise valueSR M
64.79
60.23
57.02
53.22
55.11
57.27
55.05
51.64
54.71
48.94
67.02
(2.35%)
(2.78%)
66
20.39
LT debtSR M
65.74
58.85
55.76
61.30
62.18
66.14
66.51
62.25
63.17
67.77
46.17
1.74%
0.70%
53
Cost of revenue
9.28%
1.00×
Operating expenses
9.08%
0.98×
Goodwill & intangibles
18.42%
Cash and investments
15.48%
Spread over hurdle
(4.95%)