136.7
RevenueSR M
464.7
506.9
553.0
603.1
661.9
707.0
755.3
823.0
865.8
915.8
143.6
6.71%
8.01%
30
5.75
Revenue growth%
20.65
22.01
19.23
18.66
20.42
19.66
21.54
19.84
20.91
22.08
29.21
20.91
20.53
93
6.87
Gross margin%
27.06
28.02
29.14
31.21
29.21
26.29
23.77
22.02
22.33
20.75
5.12
22.33
26.68
83
16.89
Operating margin%
23.21
21.14
18.37
18.52
17.58
16.79
13.81
16.28
15.44
15.47
11.48
15.47
17.18
47
27.96
Net margin%
0.40
1.97
0.65
1.71
4.23
6.34
6.16
8.23
9.78
8.84
12.74
8.23
5.19
10
26.21
P/E ratio (avg)x
41.52
46.14
48.15
47.39
47.84
44.73
41.38
38.09
38.62
40.12
12.42
40.12
43.12
92
29.33
EV/EBITx
38.22
35.61
35.73
34.84
31.37
30.65
29.76
29.34
26.88
29.98
16.62
29.76
31.01
31
27.68
FCF yield (avg)%
23.99
23.76
25.60
27.14
29.87
30.57
27.82
25.01
25.05
22.30
21.75
25.05
25.33
64
20.20
FCF margin%
7.97
6.45
3.58
3.22
3.90
3.56
5.96
8.71
9.90
11.28
26.37
8.71
6.21
80
0.441
FCF / Net incomex
1.635
1.823
2.062
2.476
2.596
2.792
2.824
3.208
3.361
3.803
1.675
3.208
2.694
93
29.04
ROIC%
15.77
17.87
18.65
18.19
20.92
18.93
21.76
23.79
23.22
20.48
22.78
21.76
19.70
21
15.97
Return on equity%
0.40
3.06
0.68
3.29
6.16
7.14
10.01
7.95
10.26
9.34
18.88
9.34
6.65
16
7.20
Return on assets%
31.44
30.82
30.99
29.22
29.27
27.42
26.45
27.54
29.70
28.79
23.28
27.54
29.24
77
0.82
EPSSR
2.48
2.12
2.14
2.31
2.01
2.13
2.20
2.27
2.36
2.50
0.85
4.44%
(0.31%)
—
25.03
EPS growth%
12.10
13.36
14.18
15.79
15.04
14.03
14.76
16.23
15.94
18.55
28.41
15.94
14.90
25
2.72
Bookvalue per shSR
1.21
1.24
1.37
1.38
1.57
1.68
1.76
1.75
1.71
1.76
4.30
2.27%
5.33%
—
2.33
FCF per shareSR
1.43
1.46
1.40
1.28
1.32
1.23
1.35
1.22
1.13
1.02
3.05
(5.01%)
(2.55%)
—
4.54
Dividend per shSR
1.46
1.39
1.48
1.67
1.66
1.62
1.73
1.70
1.82
2.06
1.78
4.35%
2.54%
—
10.34
Div yield (avg)%
32.47
32.12
32.78
31.06
29.64
28.69
25.78
28.24
30.42
27.57
5.88
28.24
30.03
68
24.10
Payout ratio%
23.84
23.94
24.29
25.00
26.25
24.23
25.66
27.73
28.63
26.85
5.55
26.85
25.33
65
102.6
Shares (diluted)M
91.33
87.34
86.67
89.82
91.05
90.85
92.48
97.34
108.9
119.3
98.25
5.56%
1.75%
33
14.68
Buyback yield%
23.36
21.93
22.79
20.68
23.30
23.83
23.70
22.20
22.19
24.50
22.83
23.70
23.05
48
1.615
D/E ratiox
1.740
1.899
2.064
2.151
1.975
2.017
1.852
1.659
1.832
2.001
1.498
1.852
1.937
37
0.585
Enterprise valueSR B
0.840
0.825
0.937
1.016
1.114
1.272
1.222
1.411
1.656
1.904
0.798
11.32%
8.79%
88
465.1
LT debtSR M
250.7
228.4
208.6
226.0
239.1
251.1
235.0
260.8
282.5
256.4
674.7
1.41%
0.58%
76
Cost of revenue
7.99%
1.00×
Operating expenses
7.53%
0.96×
Goodwill & intangibles
20.45%