2.303
RevenueSR M
5.802
5.874
5.924
6.040
6.144
6.072
5.935
5.846
5.820
5.791
2.554
(1.18%)
0.01%
60
9.03
Revenue growth%
13.48
11.88
12.37
11.76
13.03
11.25
12.58
14.99
13.59
13.90
2.40
13.59
12.80
13
17.46
Gross margin%
21.50
19.62
21.50
20.22
19.41
20.22
21.75
21.45
19.83
20.06
22.55
20.22
20.22
71
25.29
Operating margin%
27.13
29.49
32.26
30.32
30.19
32.74
31.64
34.03
31.21
33.56
14.89
32.74
31.42
64
24.13
Net margin%
5.15
2.99
5.72
5.89
4.53
4.74
4.39
2.02
3.73
1.59
28.41
3.73
4.46
89
23.78
P/E ratio (avg)x
48.42
52.76
61.68
60.77
63.24
72.56
78.01
90.34
101.1
97.84
35.32
90.34
67.90
44
31.77
EV/EBITx
25.04
26.00
30.55
29.79
28.87
30.86
34.38
33.80
32.45
33.55
16.26
33.55
30.71
50
24.82
FCF yield (avg)%
25.77
27.02
27.15
25.90
27.36
24.68
22.48
19.53
22.03
19.53
29.11
22.03
25.22
81
19.33
FCF margin%
23.70
22.98
23.95
23.89
25.79
23.06
22.33
20.02
19.84
16.98
19.33
20.02
23.02
71
0.850
FCF / Net incomex
0.568
0.525
0.567
0.632
0.628
0.706
0.760
0.868
0.830
0.883
0.511
0.830
0.669
70
21.37
ROIC%
9.76
11.36
9.26
8.50
11.08
9.55
9.32
11.20
13.86
13.05
22.91
11.20
10.42
80
12.26
Return on equity%
30.48
31.01
33.24
31.46
29.29
31.05
29.28
26.90
25.00
24.90
26.91
26.90
29.89
78
17.12
Return on assets%
7.11
8.32
5.39
4.50
4.91
3.55
5.29
3.60
4.01
4.48
14.39
4.01
4.71
50
0.64
EPSSR
2.28
2.37
2.77
2.80
3.26
3.11
3.06
3.53
3.48
4.00
0.67
4.13%
6.23%
—
4.28
EPS growth%
1.59
3.44
1.77
1.81
3.79
2.29
4.80
7.16
6.06
6.72
28.78
6.06
3.62
42
0.59
Bookvalue per shSR
2.42
2.55
2.56
2.49
2.76
3.14
3.64
4.21
4.15
4.43
1.13
9.94%
7.96%
—
0.58
FCF per shareSR
1.52
1.50
1.62
1.66
1.60
1.69
1.68
1.93
2.15
2.37
0.91
8.23%
4.68%
—
1.65
Dividend per shSR
1.22
1.19
1.28
1.14
1.15
1.21
1.08
0.98
0.92
0.89
1.45
(4.91%)
(3.13%)
—
4.10
Div yield (avg)%
6.37
8.29
10.13
12.77
11.49
12.60
13.57
14.85
14.33
16.89
25.81
14.33
12.69
20
6.89
Payout ratio%
14.27
16.36
15.19
16.71
14.88
17.34
19.59
21.28
18.77
16.68
24.68
18.77
16.69
15
3.434
Shares (diluted)M
3.936
3.327
3.323
3.558
3.817
3.898
3.930
3.782
3.470
3.127
3.500
(3.91%)
(1.48%)
88
21.03
Buyback yield%
5.25
4.16
6.36
5.24
7.77
8.03
6.23
7.58
6.78
8.28
19.02
7.58
6.57
31
0.545
D/E ratiox
0.650
0.686
0.708
0.728
0.850
0.956
0.984
1.033
1.103
1.154
1.700
1.033
0.903
21
5.838
Enterprise valueSR M
6.910
7.652
8.260
8.735
9.923
10.71
11.78
13.16
12.99
14.17
5.626
7.39%
8.34%
41
3.226
LT debtSR M
1.499
1.730
1.684
1.881
2.006
2.085
2.120
2.394
2.587
2.739
4.405
6.43%
7.62%
34
Cost of revenue
0.01%
1.00×
Operating expenses
0.35%
1.03×
Goodwill & intangibles
17.80%
Property and equipment
14.98%
Spread over hurdle
30.43%