527.6
RevenueSR M
368.9
403.9
423.8
456.3
485.5
527.2
559.7
592.6
645.2
681.1
552.1
7.01%
6.92%
78
19.76
Revenue growth%
19.40
21.14
19.48
22.00
24.98
22.92
24.44
26.29
27.64
24.94
2.45
24.94
23.68
17
11.14
Gross margin%
37.74
36.32
34.60
32.16
33.31
31.45
30.47
29.69
30.40
27.62
25.47
30.40
31.80
44
28.75
Operating margin%
25.11
28.03
30.42
30.90
28.32
25.50
26.53
25.94
23.77
21.40
24.27
25.50
26.24
70
23.99
Net margin%
25.60
23.88
21.27
21.17
23.41
23.69
22.37
20.57
17.98
20.14
23.61
20.57
21.82
87
10.82
P/E ratio (avg)x
12.09
11.52
12.29
12.23
13.25
15.48
17.88
18.24
17.61
20.22
20.65
17.88
14.37
84
16.85
EV/EBITx
40.60
40.86
42.39
42.94
48.01
49.12
53.61
57.54
60.87
59.67
15.97
57.54
48.57
21
4.55
FCF yield (avg)%
25.48
26.06
23.22
23.79
22.45
20.79
21.07
21.73
19.16
18.81
14.72
20.79
22.09
87
18.14
FCF margin%
11.79
8.88
7.42
8.91
8.86
10.21
8.22
8.40
7.90
8.69
18.01
8.40
8.77
50
0.254
FCF / Net incomex
0.610
0.703
0.717
0.715
0.794
0.928
1.080
1.235
1.242
1.218
0.706
1.218
0.861
20
11.40
ROIC%
29.07
28.28
25.99
25.22
25.94
27.27
28.91
28.39
27.33
27.80
27.41
27.80
27.56
84
28.77
Return on equity%
14.27
14.57
13.07
10.09
7.15
5.31
4.80
7.52
6.53
7.52
17.28
6.53
7.52
32
20.82
Return on assets%
12.66
14.75
12.93
15.71
16.42
17.95
20.68
22.90
24.00
21.10
17.92
21.10
17.18
10
3.21
EPSSR
1.50
1.37
1.48
1.48
1.26
1.32
1.18
1.05
0.90
0.93
3.37
(6.00%)
(4.30%)
—
15.05
EPS growth%
16.56
19.13
20.81
22.19
23.15
25.77
25.38
27.30
29.57
27.10
25.91
27.10
24.26
10
6.92
Bookvalue per shSR
8.53
9.59
9.83
11.24
11.46
11.43
11.92
13.77
12.95
14.93
5.99
5.43%
7.01%
—
7.55
FCF per shareSR
2.64
2.91
3.39
3.58
3.88
3.68
3.60
3.38
3.78
3.90
8.13
0.10%
3.68%
—
7.18
Dividend per shSR
3.28
3.43
3.40
3.57
3.93
4.65
5.10
5.33
5.65
6.42
4.91
10.30%
8.41%
—
28.98
Div yield (avg)%
10.38
11.25
10.84
10.82
10.42
9.73
6.77
6.96
9.47
8.73
12.89
8.73
10.05
32
26.18
Payout ratio%
0.77
0.40
0.40
2.96
0.49
2.24
4.67
5.06
3.95
5.72
11.38
4.67
2.60
64
50.55
Shares (diluted)M
63.29
69.62
83.19
96.09
96.62
99.85
98.12
111.0
116.4
113.4
50.76
3.25%
6.45%
87
22.77
Buyback yield%
13.21
13.82
16.79
14.55
16.09
16.86
19.14
20.68
19.45
16.62
25.00
19.14
16.71
8
0.747
D/E ratiox
1.940
2.054
2.185
2.549
2.787
2.862
3.092
3.545
3.770
4.222
1.370
3.545
2.825
86
524.1
Enterprise valueSR M
302.5
321.0
290.7
302.9
275.7
274.0
271.9
253.6
248.8
240.3
739.9
(2.71%)
(2.77%)
15
209.7
LT debtSR M
410.9
415.0
354.5
349.4
352.8
313.8
298.4
304.7
267.3
266.3
841.4
(5.47%)
(4.19%)
57
Cost of revenue
6.92%
1.00×
Operating expenses
7.25%
1.03×
Property and equipment
19.68%
Cash and investments
15.95%
Spread over hurdle
(9.01%)