436.6
RevenueSR M
267.2
283.9
296.4
316.5
337.5
356.8
369.7
391.6
407.1
427.8
470.6
4.85%
5.53%
52
6.16
Revenue growth%
25.09
25.39
28.10
30.55
27.90
26.20
28.18
30.28
28.75
26.69
12.29
28.18
28.00
67
6.84
Gross margin%
22.81
22.00
22.20
24.73
26.47
25.08
27.28
27.23
27.35
25.36
17.11
27.23
25.22
49
24.19
Operating margin%
1.69
0.40
1.69
2.05
2.86
2.59
1.09
0.40
2.71
0.45
28.88
1.09
1.69
23
14.59
Net margin%
19.64
20.29
17.50
18.59
16.94
15.69
13.98
16.29
18.90
19.65
7.58
16.29
18.05
18
21.35
P/E ratio (avg)x
10.76
11.34
13.12
13.62
13.65
13.85
15.45
14.60
13.68
12.77
25.43
13.85
13.64
62
30.91
EV/EBITx
46.36
44.36
47.73
53.58
60.84
62.06
61.13
56.30
56.49
64.73
31.64
61.13
56.39
10
27.33
FCF yield (avg)%
27.64
26.16
28.25
25.64
23.37
21.98
20.32
20.19
19.20
20.31
25.61
20.31
22.68
63
20.43
FCF margin%
20.55
23.03
22.89
24.29
25.17
27.34
24.44
27.37
25.47
24.36
6.14
25.47
24.40
13
1.733
FCF / Net incomex
0.975
1.137
1.086
1.044
1.013
1.202
1.251
1.386
1.394
1.374
0.526
1.374
1.170
86
26.09
ROIC%
22.59
19.94
18.33
17.84
18.61
18.63
16.31
18.61
17.55
20.46
21.50
18.61
18.61
16
22.59
Return on equity%
4.52
1.77
2.25
0.40
1.86
3.46
4.21
1.47
0.40
2.27
13.49
2.27
2.05
8
23.33
Return on assets%
3.04
4.07
6.76
8.72
10.77
9.93
10.88
13.03
14.49
14.49
24.97
13.03
10.35
37
1.47
EPSSR
0.86
0.91
0.98
0.86
0.89
0.92
0.83
0.78
0.84
0.78
1.63
(2.52%)
(1.72%)
—
17.35
EPS growth%
7.00
7.94
5.29
5.82
3.70
5.91
7.95
7.00
5.93
7.83
11.79
7.00
6.46
82
1.07
Bookvalue per shSR
2.92
2.92
3.00
3.22
2.82
2.83
3.11
3.36
3.53
3.84
2.98
6.33%
1.88%
—
5.13
FCF per shareSR
2.01
1.83
1.95
1.95
2.16
2.23
2.14
2.26
2.21
2.48
2.24
2.80%
1.75%
—
2.49
Dividend per shSR
1.48
1.44
1.46
1.30
1.28
1.41
1.26
1.25
1.28
1.40
2.11
1.75%
0.47%
—
8.34
Div yield (avg)%
17.19
18.22
19.05
19.48
20.87
20.90
23.34
25.96
24.57
25.09
14.74
24.57
20.89
21
26.97
Payout ratio%
26.44
28.42
27.21
24.54
23.55
25.63
27.08
27.03
25.68
24.27
27.90
25.68
26.06
53
118.5
Shares (diluted)M
153.9
170.7
162.9
168.7
186.7
206.4
201.3
209.4
195.3
189.4
120.9
0.28%
1.63%
43
15.23
Buyback yield%
1.70
3.15
5.51
3.12
3.20
5.92
3.75
2.76
2.56
3.06
26.89
3.06
3.14
27
0.452
D/E ratiox
0.573
0.545
0.543
0.569
0.534
0.542
0.519
0.519
0.547
0.517
0.857
0.519
0.543
89
330.5
Enterprise valueSR M
458.7
455.7
477.9
497.4
535.6
616.8
660.1
650.9
698.0
730.9
37.10
6.41%
6.33%
6
299.9
LT debtSR M
465.6
463.9
550.4
528.5
572.2
651.8
663.3
679.1
650.8
772.3
195.9
6.18%
6.79%
11
Cost of revenue
5.53%
1.00×
Operating expenses
4.80%
0.93×
Cash and investments
17.11%
Property and equipment
15.01%
Spread over hurdle
(5.81%)