30.71
RevenueSR M
183.2
202.2
217.6
230.5
250.8
273.0
293.5
311.0
339.4
33.50
34.09
8.05%
7.98%
47
3.44
Revenue growth%
23.85
24.01
25.89
28.34
28.84
30.02
28.28
29.79
31.93
29.32
20.59
29.79
28.31
81
22.72
Gross margin%
27.41
27.15
28.22
26.12
26.71
27.63
25.07
25.84
28.09
7.15
22.21
26.71
27.28
12
6.87
Operating margin%
17.09
17.35
17.63
19.71
16.96
18.90
21.42
19.10
19.82
16.66
28.29
19.10
18.26
65
7.56
Net margin%
17.70
18.09
18.68
21.17
18.29
21.17
21.07
19.84
21.92
7.45
8.67
21.07
19.26
46
14.39
P/E ratio (avg)x
11.64
10.45
11.12
11.54
11.50
11.26
11.58
12.42
10.94
14.89
34.22
11.50
11.52
68
33.30
EV/EBITx
9.639
11.01
11.48
13.64
14.24
14.89
14.80
17.32
19.35
18.89
12.02
14.89
13.94
67
20.61
FCF yield (avg)%
8.55
11.14
10.57
11.61
9.07
8.85
6.90
7.48
6.57
20.63
24.11
7.48
8.96
82
2.68
FCF margin%
17.61
18.98
17.68
18.40
20.69
21.69
22.51
24.33
21.89
7.40
3.10
21.89
19.83
59
0.807
FCF / Net incomex
0.861
1.013
1.132
1.139
1.141
1.236
1.364
1.567
1.513
1.440
0.698
1.364
1.140
50
28.19
ROIC%
24.90
24.98
26.82
25.34
24.12
23.23
25.67
25.90
25.06
29.89
5.14
25.06
25.20
37
11.64
Return on equity%
11.70
10.43
10.51
8.40
9.80
8.18
6.50
4.98
5.38
7.27
22.91
6.50
9.10
44
10.11
Return on assets%
30.72
30.15
28.50
30.89
29.10
27.35
30.22
32.89
32.53
26.19
7.14
30.22
30.47
9
5.10
EPSSR
6.47
7.36
7.80
9.06
9.57
11.29
13.58
15.51
15.85
5.23
5.99
11.85%
10.25%
—
2.26
EPS growth%
34.63
33.17
35.40
38.10
40.15
41.00
39.57
41.55
39.73
14.93
2.83
40.15
38.83
53
4.82
Bookvalue per shSR
1.90
1.96
1.73
1.60
1.66
1.73
1.78
1.67
1.71
3.30
2.41
1.29%
(3.78%)
—
3.88
FCF per shareSR
6.54
6.28
6.04
5.16
5.00
4.69
4.80
5.19
4.43
3.69
2.95
(3.03%)
(2.52%)
—
2.00
Dividend per shSR
4.36
4.29
4.34
4.51
4.99
4.43
4.74
4.41
4.52
5.70
3.23
0.01%
0.67%
—
16.66
Div yield (avg)%
25.63
24.67
27.05
26.44
24.77
27.76
26.23
26.70
25.90
19.82
2.81
26.23
26.33
75
15.16
Payout ratio%
6.00
4.20
5.50
6.72
6.85
8.47
11.03
10.72
10.57
20.99
14.12
10.57
6.78
43
50.76
Shares (diluted)M
72.57
80.53
81.43
81.82
83.48
95.84
108.1
112.0
113.3
50.19
51.21
6.72%
6.37%
54
12.15
Buyback yield%
32.84
32.44
30.36
31.11
30.14
31.19
29.56
27.26
29.40
9.53
22.13
29.56
30.73
11
0.821
D/E ratiox
0.158
0.170
0.187
0.221
0.232
0.252
0.258
0.278
0.279
1.499
0.459
0.258
0.227
39
109.3
Enterprise valueSR M
101.6
92.29
91.24
102.7
94.00
87.32
93.36
102.3
92.80
134.9
44.12
(2.02%)
(0.79%)
83
240.9
LT debtSR M
217.0
197.6
203.5
176.9
190.3
196.9
182.2
185.3
166.5
30.20
48.73
(1.21%)
(3.60%)
56
Cost of revenue
7.61%
0.97×
Operating expenses
8.44%
1.04×
Goodwill & intangibles
19.85%