14.76
RevenueSR M
11.31
12.13
12.77
13.73
14.18
15.03
15.57
16.16
16.79
17.61
16.34
4.44%
4.95%
66
29.50
Revenue growth%
10.72
9.96
11.78
11.24
14.15
17.12
16.71
17.03
16.58
15.42
21.99
16.71
14.78
77
17.88
Gross margin%
0.40
3.19
0.93
1.72
3.57
3.98
2.03
4.89
3.16
3.46
2.88
3.46
3.18
60
5.91
Operating margin%
23.39
21.88
21.29
22.63
21.47
23.93
21.39
22.72
25.39
24.87
19.92
23.93
22.67
50
9.99
Net margin%
22.11
24.22
26.70
29.63
27.03
28.98
26.19
28.68
27.24
29.97
10.76
28.68
27.13
62
6.349
P/E ratio (avg)x
14.53
13.21
13.25
13.01
11.90
10.96
9.486
8.448
8.837
8.623
19.47
8.837
11.43
38
28.84
EV/EBITx
21.18
22.43
23.49
26.50
28.36
34.00
40.37
49.12
56.90
66.20
37.94
49.12
31.18
27
11.81
FCF yield (avg)%
30.73
33.03
35.46
38.11
40.99
42.93
44.30
42.11
40.86
42.54
27.76
42.54
40.92
21
2.11
FCF margin%
12.69
9.74
8.59
8.79
7.17
8.34
7.09
8.82
6.65
8.26
29.55
8.26
8.46
40
1.192
FCF / Net incomex
0.299
0.324
0.364
0.426
0.470
0.536
0.640
0.737
0.882
0.950
0.618
0.737
0.503
60
8.93
ROIC%
10.11
13.06
14.97
15.69
18.61
19.41
18.28
19.39
20.97
21.92
13.99
19.41
18.44
36
17.28
Return on equity%
14.04
15.14
13.66
11.47
9.86
6.98
6.52
4.34
7.00
7.84
2.68
6.98
8.85
57
23.82
Return on assets%
6.53
4.57
3.53
4.41
5.50
4.86
4.01
4.42
5.75
7.06
9.61
4.86
4.71
62
0.60
EPSSR
0.54
0.60
0.58
0.65
0.60
0.64
0.73
0.70
0.73
0.77
0.66
5.26%
4.83%
—
7.59
EPS growth%
10.01
11.68
13.10
14.88
14.24
12.74
11.17
8.23
5.30
7.25
10.57
8.23
11.42
41
1.23
Bookvalue per shSR
0.47
0.47
0.42
0.36
0.36
0.38
0.37
0.36
0.32
0.33
2.08
(1.64%)
(4.67%)
—
2.29
FCF per shareSR
2.17
2.17
2.40
2.60
2.81
2.88
2.83
2.83
3.01
2.99
0.75
1.27%
2.37%
—
2.22
Dividend per shSR
2.07
2.13
2.08
2.05
2.08
2.21
2.53
2.53
2.60
2.71
0.93
5.37%
3.55%
—
3.59
Div yield (avg)%
2.91
5.23
7.52
5.42
4.61
6.29
5.94
7.10
8.07
6.94
25.79
6.94
6.12
89
22.97
Payout ratio%
9.21
8.70
7.87
10.27
10.06
12.84
10.42
7.46
4.57
3.62
15.32
7.46
8.95
16
7.524
Shares (diluted)M
6.544
7.017
7.433
6.828
6.876
6.705
7.114
7.893
7.899
8.661
7.599
4.72%
2.41%
30
21.53
Buyback yield%
7.31
7.16
8.47
6.87
5.10
7.80
9.66
9.63
6.93
5.76
22.30
7.80
7.23
94
0.113
D/E ratiox
1.011
1.051
1.016
1.039
1.157
1.293
1.446
1.540
1.461
1.499
0.381
1.461
1.225
70
13.05
Enterprise valueSR M
19.62
20.13
20.89
18.98
16.87
15.02
16.30
17.63
15.94
14.54
18.62
(2.93%)
(3.78%)
75
5.855
LT debtSR M
16.27
17.21
14.62
15.89
16.26
15.73
13.91
14.52
13.21
12.42
12.24
(5.25%)
(3.02%)
17
Cost of revenue
4.90%
1.00×
Operating expenses
4.59%
0.97×
Property and equipment
18.44%
Cash and investments
18.07%
Return on capital
180.01%
Spread over hurdle
168.68%