15.99
RevenueSR M
44.47
45.87
46.49
49.04
50.67
52.72
55.66
58.07
60.13
63.19
17.37
4.51%
4.13%
77
12.76
Revenue growth%
15.33
17.21
15.79
15.27
14.76
15.15
15.06
13.45
12.73
15.73
24.84
15.06
15.21
21
25.90
Gross margin%
7.38
8.11
9.82
9.60
10.42
12.07
10.41
9.44
6.80
5.53
9.44
9.44
9.52
68
18.24
Operating margin%
25.82
28.59
31.45
31.90
32.08
32.77
34.06
31.57
31.95
34.20
9.72
32.77
31.92
77
10.83
Net margin%
26.56
24.77
24.09
24.15
25.95
25.81
27.86
27.77
25.07
24.03
7.59
25.81
25.44
69
16.39
P/E ratio (avg)x
15.61
14.68
13.88
13.58
14.17
13.01
14.19
14.61
15.24
15.83
6.558
14.61
14.40
92
14.56
EV/EBITx
10.90
10.84
9.616
9.843
10.43
10.18
9.581
8.097
7.094
6.611
23.24
8.097
9.730
9
11.04
FCF yield (avg)%
13.64
11.13
13.87
14.91
16.16
14.64
17.01
15.08
12.49
9.99
29.92
14.64
14.25
27
20.11
FCF margin%
4.70
4.72
2.98
3.46
2.65
5.11
7.30
6.82
9.76
12.66
13.98
7.30
4.92
47
0.309
FCF / Net incomex
0.211
0.186
0.185
0.181
0.164
0.164
0.164
0.152
0.149
0.153
0.705
0.153
0.164
27
3.27
ROIC%
33.45
31.49
32.30
34.07
31.89
34.83
32.49
31.37
33.69
32.46
21.71
32.49
32.48
70
27.04
Return on equity%
12.23
12.16
14.00
16.00
17.02
16.05
16.03
18.60
20.54
19.11
14.69
18.60
16.04
42
16.25
Return on assets%
34.93
34.74
31.82
32.35
35.12
37.81
38.31
37.77
38.26
37.41
13.81
37.81
36.26
20
0.46
EPSSR
0.45
0.48
0.45
0.46
0.50
0.54
0.52
0.50
0.54
0.50
0.49
(0.02%)
0.91%
—
2.13
EPS growth%
10.79
9.91
8.21
5.45
2.62
0.63
0.40
0.40
2.78
1.80
16.78
0.63
2.70
46
0.64
Bookvalue per shSR
1.01
0.90
0.88
0.95
1.01
1.06
1.08
1.12
0.99
1.07
1.38
1.05%
1.20%
—
1.01
FCF per shareSR
0.35
0.32
0.33
0.33
0.29
0.29
0.28
0.30
0.31
0.34
0.70
3.26%
0.51%
—
1.36
Dividend per shSR
1.51
1.50
1.47
1.39
1.40
1.22
1.08
1.01
1.00
0.96
0.91
(7.24%)
(5.25%)
—
14.40
Div yield (avg)%
6.97
7.12
5.68
4.83
2.66
1.48
1.27
3.41
4.66
2.66
4.58
2.66
4.04
20
16.70
Payout ratio%
11.56
10.89
10.96
11.49
14.22
13.08
15.01
16.30
15.27
13.77
15.34
15.01
13.43
58
27.80
Shares (diluted)M
37.86
35.27
36.88
42.03
40.42
41.33
46.60
52.51
57.49
61.62
27.64
8.80%
6.45%
36
16.02
Buyback yield%
0.40
2.96
1.68
4.66
4.92
7.02
4.29
3.61
1.66
3.22
24.61
3.61
3.41
25
0.358
D/E ratiox
1.402
1.623
1.832
2.126
2.118
2.366
2.295
2.499
2.559
2.549
1.584
2.499
2.210
77
29.19
Enterprise valueSR M
44.99
48.36
52.48
57.43
52.14
49.53
46.34
47.46
51.39
53.15
42.60
0.38%
2.17%
91
27.07
LT debtSR M
9.707
9.089
9.823
10.98
10.61
11.83
13.21
14.57
14.24
15.62
49.30
8.05%
5.31%
83
Cost of revenue
4.54%
1.04×
Operating expenses
3.62%
0.95×
Property and equipment
19.10%
Spread over hurdle
33.49%