39.55
RevenueSR M
219.1
234.8
258.5
277.4
304.7
332.2
356.6
392.1
419.8
459.5
44.11
8.56%
8.45%
54
6.66
Revenue growth%
6.48
7.65
10.25
12.08
11.96
9.50
11.81
12.95
15.65
16.41
5.45
12.95
11.89
15
15.28
Gross margin%
7.79
8.13
10.76
10.17
12.89
9.97
11.58
13.80
16.61
18.52
13.13
13.80
11.17
69
28.59
Operating margin%
23.73
21.16
23.74
22.28
20.69
18.57
17.84
16.94
18.29
20.24
26.00
18.29
20.47
53
10.66
Net margin%
21.76
22.38
19.82
17.77
17.84
17.78
15.82
15.47
16.88
14.93
11.48
15.82
17.78
40
37.42
P/E ratio (avg)x
42.52
47.31
55.47
57.51
59.77
68.60
68.65
65.04
72.06
82.90
7.887
68.65
62.41
87
18.81
EV/EBITx
33.91
38.61
44.04
47.51
53.98
59.88
60.53
63.89
73.70
82.57
25.49
63.89
56.93
13
29.68
FCF yield (avg)%
9.02
7.92
10.65
7.77
4.93
2.10
1.23
2.62
4.91
4.17
16.68
2.62
4.92
15
12.62
FCF margin%
22.15
21.15
22.62
21.24
18.43
17.83
18.77
20.07
22.99
24.75
27.83
20.07
21.19
77
0.198
FCF / Net incomex
0.462
0.496
0.489
0.477
0.445
0.464
0.521
0.494
0.457
0.420
1.278
0.464
0.471
33
3.16
ROIC%
24.44
25.57
23.68
25.01
26.48
25.70
27.54
28.65
31.12
30.94
29.37
28.65
26.09
35
22.70
Return on equity%
17.51
16.87
16.99
14.41
13.04
10.27
8.90
9.04
9.68
9.75
10.01
9.68
11.66
80
23.74
Return on assets%
8.81
6.59
6.13
5.09
6.66
6.44
4.16
6.30
4.39
4.06
7.56
4.39
6.22
38
0.43
EPSSR
0.30
0.25
0.25
0.26
0.24
0.24
0.23
0.20
0.21
0.23
0.46
(1.15%)
(3.26%)
—
10.79
EPS growth%
23.74
23.66
23.51
24.57
24.08
24.78
27.22
25.13
22.53
19.89
23.97
24.78
23.91
86
0.15
Bookvalue per shSR
0.26
0.27
0.31
0.29
0.29
0.32
0.32
0.32
0.32
0.32
0.26
1.76%
1.94%
—
0.37
FCF per shareSR
0.47
0.48
0.47
0.51
0.59
0.62
0.64
0.63
0.77
0.76
0.42
5.21%
6.69%
—
0.50
Dividend per shSR
0.39
0.35
0.37
0.38
0.42
0.42
0.38
0.37
0.41
0.43
0.07
0.91%
0.05%
—
13.52
Div yield (avg)%
7.97
7.18
8.50
5.71
5.30
8.07
9.33
8.58
7.49
8.02
11.88
8.07
7.99
86
22.61
Payout ratio%
28.10
26.84
25.57
26.17
25.27
26.91
25.18
22.21
21.49
20.85
20.81
22.21
25.42
66
401.5
Shares (diluted)M
504.3
466.0
513.9
487.6
457.3
422.5
489.0
504.6
551.4
569.3
411.9
4.48%
1.48%
44
19.76
Buyback yield%
11.39
13.72
11.59
10.67
13.61
13.13
10.70
11.83
14.17
17.04
13.73
13.13
12.48
94
1.680
D/E ratiox
1.203
1.330
1.356
1.241
1.298
1.353
1.322
1.491
1.552
1.639
1.119
1.491
1.342
20
217.7
Enterprise valueSR M
121.4
124.9
137.3
154.8
169.2
189.2
221.1
240.2
236.3
258.4
178.8
8.84%
7.87%
38
209.7
LT debtSR M
44.33
42.53
44.34
50.48
56.47
53.50
55.74
64.42
63.80
66.18
34.66
3.22%
5.15%
23
Cost of revenue
8.09%
0.97×
Operating expenses
9.14%
1.07×
Spread over hurdle
(5.47%)