251.7
RevenueSR M
194.3
208.2
221.2
232.6
246.2
254.7
267.3
280.8
299.4
320.1
263.9
5.39%
5.87%
79
10.38
Revenue growth%
7.72
9.69
9.99
9.83
10.99
13.18
11.09
13.38
15.69
17.89
13.38
13.38
11.04
23
23.61
Gross margin%
24.15
26.59
27.01
27.26
25.81
25.07
25.42
27.42
28.05
28.89
2.64
27.42
26.80
28
12.72
Operating margin%
5.83
6.51
6.20
8.46
5.85
6.38
6.43
4.13
1.90
0.96
21.43
4.13
6.02
22
25.78
Net margin%
13.06
13.38
14.92
14.99
13.08
13.77
12.40
13.03
11.83
12.91
19.85
12.91
13.07
58
28.74
P/E ratio (avg)x
38.64
44.21
46.53
50.52
51.28
57.52
65.42
74.78
72.10
75.63
33.69
72.10
54.40
42
37.57
EV/EBITx
19.55
20.86
18.89
18.02
17.56
18.92
16.69
16.52
17.47
16.51
36.18
16.69
17.79
70
24.71
FCF yield (avg)%
7.95
8.03
7.08
4.82
7.03
8.44
5.75
4.10
5.84
8.64
12.64
5.84
7.06
24
25.53
FCF margin%
32.30
30.88
31.84
34.74
33.99
32.29
34.98
33.32
32.73
32.23
25.08
32.73
32.51
20
1.360
FCF / Net incomex
0.393
0.376
0.339
0.306
0.339
0.327
0.323
0.340
0.307
0.336
1.566
0.327
0.337
13
29.47
ROIC%
20.28
21.52
21.60
22.88
25.00
25.40
23.88
20.92
18.27
15.91
27.30
20.92
21.56
50
26.52
Return on equity%
0.40
0.40
0.40
0.50
3.19
4.42
4.61
7.20
8.78
11.71
11.52
7.20
3.80
83
24.46
Return on assets%
13.92
11.11
9.20
11.93
13.38
15.38
16.81
15.87
17.33
18.77
23.50
16.81
14.65
81
13.58
EPSSR
8.96
8.89
10.20
10.74
12.56
14.19
16.12
16.16
16.46
17.92
14.70
7.36%
8.92%
—
20.96
EPS growth%
23.24
24.19
25.21
26.03
26.34
27.64
27.14
24.94
26.55
25.78
24.29
26.55
25.91
79
15.82
Bookvalue per shSR
18.26
19.56
20.79
22.25
23.87
22.79
24.88
28.75
30.54
30.67
8.51
5.14%
5.11%
—
7.00
FCF per shareSR
14.56
16.10
17.86
20.83
19.56
21.37
21.43
22.12
23.38
24.34
3.92
4.46%
4.81%
—
11.17
Dividend per shSR
7.54
8.47
9.27
10.08
10.07
9.75
9.98
9.96
10.68
10.87
11.22
1.53%
5.24%
—
28.43
Div yield (avg)%
18.10
17.63
16.01
17.98
17.96
17.11
18.56
21.51
21.55
19.23
10.76
19.23
18.04
51
5.53
Payout ratio%
21.98
19.16
21.97
23.06
20.98
22.46
19.71
22.00
21.66
23.85
18.53
22.00
21.98
94
6.728
Shares (diluted)M
7.628
7.412
7.039
6.874
6.555
6.483
6.144
5.649
5.527
5.944
6.868
(1.94%)
(1.98%)
44
9.59
Buyback yield%
0.80
2.17
1.81
1.50
0.52
1.39
1.52
2.82
0.76
0.68
12.25
1.39
1.44
15
0.589
D/E ratiox
1.201
1.301
1.289
1.420
1.588
1.433
1.616
1.627
1.798
1.655
1.511
1.627
1.511
82
215.6
Enterprise valueSR M
232.4
212.7
214.1
187.7
199.9
178.9
166.1
173.6
187.5
203.6
252.5
0.37%
(1.03%)
22
84.56
LT debtSR M
264.1
296.6
328.6
352.9
373.7
415.8
492.6
561.8
593.7
575.7
217.6
9.02%
8.82%
23
Cost of revenue
5.49%
0.97×
Operating expenses
6.94%
1.11×
Goodwill & intangibles
20.99%
Property and equipment
17.91%
Spread over hurdle
(8.15%)