54.11
RevenueSR M
181.2
185.9
186.1
188.7
191.0
188.8
191.1
195.0
193.5
192.5
59.17
0.15%
0.37%
58
15.21
Revenue growth%
13.24
15.44
16.21
16.80
14.20
16.52
15.48
16.73
13.78
15.53
23.49
15.53
15.50
70
28.84
Gross margin%
15.65
13.50
13.99
16.46
16.48
18.89
20.51
20.21
22.41
24.33
3.30
20.51
17.69
40
22.90
Operating margin%
27.43
30.09
28.34
27.56
28.28
26.69
28.49
30.96
29.81
27.42
10.21
28.49
28.31
26
15.07
Net margin%
4.73
2.56
3.85
4.31
2.40
1.35
0.40
0.40
0.40
2.24
2.97
0.40
2.32
55
18.08
P/E ratio (avg)x
12.64
13.27
15.29
17.75
19.45
22.52
24.93
27.04
30.31
31.85
32.91
27.04
20.98
38
9.249
EV/EBITx
11.30
12.33
12.77
12.58
13.75
12.19
13.56
11.95
13.35
13.06
16.23
13.06
12.68
66
29.33
FCF yield (avg)%
10.05
12.43
12.44
13.25
14.25
17.10
16.12
15.20
14.49
13.69
18.01
15.20
13.97
89
27.69
FCF margin%
14.42
11.75
13.11
11.81
11.50
11.98
14.54
16.23
16.34
16.69
24.75
16.23
13.77
83
1.383
FCF / Net incomex
1.209
1.218
1.261
1.445
1.506
1.688
1.586
1.656
1.712
1.752
0.213
1.688
1.546
72
27.31
ROIC%
28.49
28.84
26.22
27.01
27.06
27.87
28.49
25.50
27.89
26.66
22.38
27.87
27.47
77
7.58
Return on equity%
24.77
22.34
22.01
22.87
23.12
23.76
22.24
25.14
26.55
29.24
27.26
25.14
23.44
37
3.55
Return on assets%
14.38
15.91
16.80
16.06
16.59
17.68
20.12
20.30
18.35
16.43
28.25
18.35
16.70
75
2.78
EPSSR
1.86
1.79
1.87
2.08
1.95
1.84
2.04
2.03
1.87
1.97
3.04
0.23%
0.94%
—
7.54
EPS growth%
28.61
26.08
25.12
27.06
26.36
26.19
23.61
21.00
20.63
20.31
23.38
21.00
25.60
42
2.65
Bookvalue per shSR
0.94
1.06
1.16
1.17
1.31
1.38
1.46
1.37
1.29
1.30
2.29
(0.16%)
3.61%
—
2.15
FCF per shareSR
4.85
5.84
5.76
6.60
7.64
8.56
8.53
8.40
10.04
10.56
2.02
6.69%
9.03%
—
1.20
Dividend per shSR
3.68
4.03
4.49
4.07
4.18
4.37
4.75
4.45
4.40
4.27
2.61
0.44%
2.41%
—
3.08
Div yield (avg)%
2.65
3.23
3.65
0.96
0.40
0.91
0.40
0.91
0.40
3.19
4.93
0.91
0.94
47
17.71
Payout ratio%
20.53
22.37
23.55
22.49
20.98
21.70
21.23
18.82
17.40
17.07
21.44
18.82
21.10
28
60.11
Shares (diluted)M
62.13
59.88
57.03
57.77
54.00
52.51
51.34
45.44
47.24
47.97
58.61
(2.34%)
(1.59%)
93
14.41
Buyback yield%
27.27
26.19
25.71
24.82
23.53
25.06
22.07
21.54
23.32
20.61
13.99
22.07
24.18
7
0.563
D/E ratiox
0.373
0.428
0.476
0.532
0.572
0.610
0.578
0.573
0.598
0.587
0.654
0.587
0.572
22
75.40
Enterprise valueSR M
64.61
65.53
69.65
70.33
81.37
88.88
102.5
112.9
133.9
137.0
115.0
10.98%
7.96%
37
61.87
LT debtSR M
200.6
190.9
214.8
235.7
228.9
207.1
198.6
199.7
202.7
223.7
73.99
(0.45%)
2.09%
66
Cost of revenue
0.52%
1.01×
Operating expenses
(0.32%)
0.93×
Goodwill & intangibles
16.65%
Spread over hurdle
10.79%