71.55
RevenueSR M
98.83
100.4
103.4
104.4
106.3
111.0
114.2
120.1
123.1
124.4
78.51
3.19%
2.69%
52
24.29
Revenue growth%
19.86
21.94
18.99
21.51
21.81
19.16
21.36
23.74
21.51
22.99
4.34
21.51
21.51
14
28.11
Gross margin%
24.44
24.98
25.59
23.04
25.21
22.44
24.23
24.02
22.16
21.68
24.39
22.44
24.12
63
11.35
Operating margin%
28.08
28.81
29.22
28.19
30.11
27.28
27.23
30.12
32.11
32.80
19.40
30.12
29.02
84
14.13
Net margin%
19.10
17.46
18.24
20.34
18.28
18.20
17.11
15.76
13.50
11.81
29.25
15.76
17.83
67
29.21
P/E ratio (avg)x
7.958
7.558
8.603
8.856
8.953
8.896
9.792
10.60
10.18
10.21
22.02
10.18
8.925
38
26.84
EV/EBITx
56.81
63.81
64.86
74.80
82.13
89.62
92.28
107.8
107.4
106.8
13.71
106.8
85.88
74
27.74
FCF yield (avg)%
1.04
0.40
0.40
1.76
4.59
1.74
0.40
2.53
4.69
1.73
17.89
1.74
1.74
14
21.79
FCF margin%
18.45
16.51
14.02
12.04
14.53
12.35
11.11
11.52
9.90
11.32
26.47
11.32
12.20
43
1.104
FCF / Net incomex
1.549
1.675
1.837
1.950
1.901
1.845
1.920
2.020
2.168
2.244
1.186
2.020
1.911
65
9.09
ROIC%
19.25
21.73
21.08
21.07
22.29
22.78
25.34
24.61
24.88
24.53
29.31
24.61
22.54
59
28.82
Return on equity%
5.62
3.54
5.19
4.43
3.67
0.96
1.98
0.40
0.40
0.40
2.79
0.40
2.76
83
26.35
Return on assets%
16.04
17.19
20.02
17.65
20.34
18.31
18.08
17.92
16.71
17.15
7.88
17.92
17.78
83
2.28
EPSSR
1.38
1.61
1.67
1.97
1.89
1.95
1.98
2.17
2.47
2.43
2.53
5.08%
7.54%
—
19.21
EPS growth%
27.29
26.02
28.97
31.67
29.80
32.27
32.38
34.73
36.65
37.99
12.76
34.73
31.97
15
1.67
Bookvalue per shSR
2.33
2.48
2.84
2.94
3.30
3.86
3.68
4.12
4.72
4.81
0.51
7.85%
8.14%
—
1.24
FCF per shareSR
1.48
1.46
1.75
1.93
2.32
2.28
2.41
2.79
3.32
3.41
1.30
8.05%
9.29%
—
2.12
Dividend per shSR
2.25
2.24
2.07
2.26
2.40
2.38
2.38
2.23
2.03
1.89
1.52
(4.69%)
(2.51%)
—
27.55
Div yield (avg)%
18.08
19.56
17.38
14.72
12.60
13.43
12.88
14.20
14.82
14.66
3.91
14.20
14.69
45
22.83
Payout ratio%
15.44
14.57
12.48
12.77
11.91
10.41
8.66
6.66
7.46
9.35
27.71
8.66
11.16
23
14.97
Shares (diluted)M
15.14
16.18
17.26
18.40
16.77
18.13
16.68
18.50
19.49
20.60
14.85
4.20%
3.11%
11
28.11
Buyback yield%
26.49
23.75
22.70
24.45
22.96
22.12
23.22
26.01
23.42
23.86
18.90
23.42
23.58
51
0.923
D/E ratiox
0.136
0.133
0.142
0.128
0.131
0.140
0.148
0.142
0.154
0.166
1.201
0.148
0.141
88
99.34
Enterprise valueSR M
26.98
28.91
29.06
26.52
24.09
24.16
26.36
28.03
26.48
27.46
79.95
2.65%
1.09%
62
120.0
LT debtSR M
109.0
117.5
124.7
136.1
152.1
144.2
138.8
151.5
175.6
187.2
65.29
4.24%
6.76%
72
Cost of revenue
2.73%
1.00×
Operating expenses
1.78%
0.91×
Property and equipment
17.05%
Cash and investments
14.52%
Return on capital
130.07%
Spread over hurdle
119.60%