104.3
RevenueSR M
79.71
85.10
88.76
93.61
97.73
102.0
108.6
113.1
117.9
122.7
116.3
4.65%
5.09%
78
18.96
Revenue growth%
21.83
20.10
19.50
20.73
19.27
19.24
19.76
19.71
21.91
23.32
23.92
19.76
19.93
77
9.24
Gross margin%
12.89
11.96
11.48
11.05
8.78
7.06
7.12
9.37
7.00
4.45
12.54
7.06
9.08
65
23.89
Operating margin%
20.95
20.33
18.82
21.10
20.56
23.16
22.83
24.54
25.38
28.13
2.81
24.54
21.97
57
8.63
Net margin%
14.31
14.06
11.36
13.43
10.96
11.35
9.93
12.48
11.62
11.27
12.30
11.35
11.49
31
23.38
P/E ratio (avg)x
33.81
36.59
36.25
38.28
35.30
36.58
40.73
44.70
45.98
42.37
7.129
42.37
37.44
82
33.15
EV/EBITx
28.00
27.34
29.91
29.83
34.23
39.41
41.48
46.38
52.98
50.43
26.68
46.38
36.82
34
10.20
FCF yield (avg)%
3.02
1.84
2.54
4.59
4.32
6.40
9.36
6.40
9.00
11.39
25.14
9.00
5.49
27
3.43
FCF margin%
16.87
15.89
15.97
14.59
17.17
14.93
12.53
11.62
12.96
14.57
24.69
12.96
14.76
85
0.568
FCF / Net incomex
0.496
0.475
0.475
0.440
0.411
0.439
0.475
0.530
0.578
0.543
0.151
0.530
0.475
74
22.43
ROIC%
24.23
26.31
29.07
27.90
29.60
31.41
33.11
35.18
37.16
35.10
8.04
35.10
30.51
64
13.79
Return on equity%
31.05
28.33
31.02
33.50
36.18
36.00
37.85
35.33
37.90
39.57
10.74
37.85
35.66
85
14.14
Return on assets%
22.50
23.94
24.98
26.88
29.21
31.23
29.33
32.10
30.22
32.62
19.25
31.23
29.27
19
0.56
EPSSR
0.48
0.52
0.49
0.52
0.49
0.51
0.56
0.62
0.64
0.65
0.61
5.74%
4.11%
—
17.70
EPS growth%
9.78
11.88
12.04
13.85
15.39
14.23
16.48
18.83
21.59
22.10
19.97
18.83
14.81
22
0.27
Bookvalue per shSR
0.30
0.35
0.38
0.37
0.40
0.45
0.53
0.53
0.51
0.57
0.31
7.26%
6.51%
—
0.58
FCF per shareSR
0.45
0.49
0.50
0.43
0.42
0.41
0.36
0.37
0.36
0.34
0.31
(4.37%)
(2.73%)
—
0.39
Dividend per shSR
0.23
0.22
0.22
0.21
0.19
0.18
0.16
0.16
0.17
0.19
0.30
(0.12%)
(3.30%)
—
13.25
Div yield (avg)%
24.09
25.61
24.35
26.85
27.56
27.85
29.76
28.21
28.32
27.15
5.10
28.21
27.36
57
21.10
Payout ratio%
26.39
27.05
26.35
29.27
26.58
28.42
28.68
30.32
29.17
28.68
25.55
28.68
28.55
13
65.88
Shares (diluted)M
72.95
78.88
72.83
71.53
68.28
69.42
67.04
73.31
72.77
64.75
67.72
(1.05%)
(2.07%)
75
15.48
Buyback yield%
16.89
18.24
18.17
18.79
19.34
21.39
21.38
21.52
22.00
24.70
15.89
21.52
20.36
33
0.310
D/E ratiox
0.261
0.292
0.335
0.341
0.343
0.406
0.475
0.524
0.573
0.553
0.267
0.524
0.375
55
33.55
Enterprise valueSR M
96.22
92.03
90.29
91.86
79.36
70.60
76.43
75.92
64.48
65.07
30.72
(3.89%)
(4.34%)
84
91.55
LT debtSR M
117.0
106.9
98.29
102.6
101.2
103.5
96.40
100.6
113.1
119.5
71.92
3.37%
1.23%
60
Cost of revenue
4.97%
0.99×
Operating expenses
5.18%
1.01×
Spread over hurdle
(6.39%)