3.011
RevenueSR M
2.673
2.784
2.980
3.143
3.291
3.447
3.724
4.018
4.351
4.721
3.287
7.49%
6.58%
68
25.20
Revenue growth%
22.70
22.07
20.20
20.15
21.17
23.75
25.63
23.22
24.58
27.46
3.29
24.58
22.96
84
3.58
Gross margin%
4.40
1.56
3.61
2.16
2.71
4.35
5.80
3.64
5.45
8.27
25.30
5.45
3.99
44
27.87
Operating margin%
16.20
15.81
18.19
16.20
18.48
20.39
19.45
18.90
20.60
18.48
20.21
19.45
18.48
49
26.64
Net margin%
17.17
19.37
21.09
21.20
22.23
23.46
24.42
22.50
24.57
23.59
5.24
23.59
22.37
63
36.19
P/E ratio (avg)x
29.56
27.83
28.77
27.66
31.02
34.00
31.93
31.95
34.14
36.36
29.21
34.00
31.48
7
6.949
EV/EBITx
17.33
19.00
20.35
22.01
21.92
23.95
26.79
29.66
28.58
29.96
12.16
28.58
22.98
54
13.17
FCF yield (avg)%
4.61
7.25
6.63
5.09
7.39
7.00
6.67
6.75
8.91
7.93
29.91
7.00
6.88
94
24.41
FCF margin%
28.57
27.90
27.07
24.91
21.91
19.78
17.19
18.43
18.99
21.08
12.29
18.99
21.49
70
1.457
FCF / Net incomex
1.255
1.387
1.379
1.428
1.585
1.450
1.380
1.266
1.151
1.257
1.664
1.266
1.380
26
14.76
ROIC%
1.54
0.40
0.40
0.40
1.86
1.67
4.59
7.31
8.78
8.84
22.77
7.31
1.76
54
3.64
Return on equity%
33.41
31.20
33.62
34.27
36.52
37.22
38.59
40.79
41.08
38.75
11.68
38.75
36.87
83
20.99
Return on assets%
3.38
0.73
2.18
0.40
0.40
1.30
0.40
0.40
2.89
3.65
21.17
1.30
1.02
52
1.94
EPSSR
1.05
1.16
1.12
1.21
1.33
1.50
1.45
1.59
1.65
1.73
2.05
5.35%
5.04%
—
12.40
EPS growth%
13.42
13.04
13.18
11.16
13.27
10.27
7.55
5.92
7.68
10.42
6.00
7.68
10.79
29
0.87
Bookvalue per shSR
1.40
1.62
1.54
1.66
1.91
2.10
2.13
2.08
2.14
2.24
1.18
3.25%
4.62%
—
2.30
FCF per shareSR
1.02
1.10
1.13
1.28
1.28
1.36
1.46
1.63
1.68
1.83
1.51
7.34%
5.58%
—
2.51
Dividend per shSR
0.87
0.99
1.13
1.15
1.17
1.24
1.18
1.24
1.39
1.59
1.22
6.29%
6.84%
—
17.01
Div yield (avg)%
3.57
3.31
2.64
3.82
6.77
4.35
5.14
5.00
6.86
4.47
2.84
5.00
4.41
93
17.28
Payout ratio%
10.31
7.67
6.64
5.15
6.66
4.20
6.42
6.36
8.25
9.34
26.12
6.42
6.65
19
1.021
Shares (diluted)M
1.239
1.250
1.460
1.748
1.793
1.849
2.013
2.396
2.745
3.233
1.014
12.51%
10.04%
61
5.60
Buyback yield%
26.11
27.69
29.78
28.19
26.04
27.18
29.01
26.53
26.33
26.53
9.33
26.53
26.86
30
0.918
D/E ratiox
0.139
0.136
0.138
0.128
0.120
0.110
0.104
0.096
0.101
0.105
0.304
0.104
0.115
75
0.819
Enterprise valueSR M
3.526
3.965
4.354
4.495
4.796
4.838
5.201
5.143
5.787
5.986
1.719
4.53%
6.68%
73
1.130
LT debtSR M
5.998
6.847
7.400
8.107
8.608
9.916
10.35
11.75
13.62
15.01
3.008
11.76%
9.41%
87
Cost of revenue
6.45%
0.99×
Operating expenses
6.69%
1.01×
Property and equipment
18.71%
Spread over hurdle
(2.92%)