101.7
RevenueSR M
257.9
267.5
274.3
286.0
298.2
308.2
320.9
328.0
336.0
347.6
107.6
3.11%
3.28%
73
12.62
Revenue growth%
31.24
31.87
29.70
32.69
31.02
31.19
32.36
30.91
31.63
32.04
22.51
31.63
31.44
79
14.26
Gross margin%
7.55
10.41
11.66
12.84
12.47
14.54
15.90
18.58
18.25
15.33
23.03
15.90
13.69
80
7.49
Operating margin%
24.45
27.01
29.99
29.51
31.92
34.27
36.89
37.80
40.12
41.05
16.33
37.80
33.09
22
18.64
Net margin%
9.44
7.91
7.74
8.50
5.88
7.66
8.77
9.51
8.15
5.43
7.70
8.15
8.03
52
23.53
P/E ratio (avg)x
39.84
41.93
39.54
36.60
36.39
38.94
34.79
33.16
34.69
32.15
21.96
34.69
36.49
18
35.73
EV/EBITx
34.22
36.62
37.61
37.24
40.59
42.16
39.72
38.50
44.32
41.15
32.25
41.15
39.11
61
16.48
FCF yield (avg)%
23.43
25.94
28.79
28.51
31.05
29.28
29.01
31.15
30.08
27.60
16.78
29.28
28.90
19
25.80
FCF margin%
25.97
26.42
29.35
31.73
34.06
35.56
32.83
31.83
29.55
27.36
28.22
31.83
30.64
71
0.123
FCF / Net incomex
0.623
0.590
0.637
0.610
0.538
0.596
0.596
0.611
0.606
0.574
0.295
0.596
0.601
29
14.12
ROIC%
30.49
28.44
25.51
24.82
22.79
20.62
17.86
20.27
21.34
20.89
29.04
20.62
22.06
25
27.16
Return on equity%
14.81
16.50
19.01
21.96
22.01
22.68
22.68
21.44
20.40
21.91
19.70
21.91
21.68
47
8.36
Return on assets%
8.69
10.10
9.95
11.28
12.11
10.89
10.50
11.52
10.31
7.57
13.08
10.50
10.40
33
0.88
EPSSR
0.27
0.31
0.36
0.41
0.40
0.45
0.46
0.46
0.52
0.61
0.94
8.60%
8.66%
—
28.31
EPS growth%
12.73
13.73
11.86
14.39
16.66
15.48
13.53
15.33
15.99
17.79
10.85
15.48
14.86
51
0.45
Bookvalue per shSR
0.32
0.29
0.26
0.25
0.25
0.24
0.26
0.27
0.24
0.22
0.60
(2.72%)
(3.61%)
—
0.53
FCF per shareSR
1.18
1.32
1.40
1.48
1.54
1.67
1.78
1.93
2.03
2.11
0.80
6.46%
6.83%
—
0.50
Dividend per shSR
0.92
0.88
0.94
0.81
0.87
0.82
0.88
0.95
1.02
0.95
0.26
1.82%
0.77%
—
13.41
Div yield (avg)%
12.16
14.07
14.83
13.40
14.00
15.53
17.69
19.21
20.28
21.83
24.20
19.21
15.18
17
17.82
Payout ratio%
14.69
14.95
14.47
17.43
16.77
18.99
20.99
22.79
20.36
20.52
25.84
20.52
18.21
81
164.7
Shares (diluted)M
184.0
199.0
222.9
232.5
243.6
227.3
231.6
230.3
245.9
252.9
164.4
0.75%
3.97%
64
17.74
Buyback yield%
26.88
27.73
30.31
32.78
34.52
34.69
37.50
34.72
34.61
35.14
4.89
34.72
34.57
77
0.409
D/E ratiox
0.343
0.408
0.429
0.499
0.559
0.632
0.655
0.779
0.942
1.028
0.321
0.779
0.595
79
251.3
Enterprise valueSR M
115.9
113.1
122.8
111.3
117.6
109.1
106.0
118.4
125.6
135.8
284.2
2.92%
0.68%
20
264.7
LT debtSR M
347.0
393.5
421.4
495.1
527.3
558.0
587.4
682.3
720.1
733.9
113.3
6.84%
7.85%
38
Cost of revenue
3.28%
1.00×
Operating expenses
2.95%
0.97×