136.4
RevenueSR M
134.4
138.5
140.3
143.1
148.8
148.2
153.5
153.6
152.8
157.8
141.7
1.19%
1.92%
11
19.96
Revenue growth%
5.77
6.10
7.61
9.22
8.14
6.94
7.59
7.27
8.42
5.66
27.51
7.27
7.43
15
2.65
Gross margin%
27.97
26.63
23.86
26.75
25.54
28.14
29.81
27.17
29.51
26.96
15.31
28.14
27.07
25
16.66
Operating margin%
3.25
1.87
4.34
2.12
3.53
1.31
0.40
0.40
0.40
0.40
16.19
0.40
1.59
66
27.70
Net margin%
12.85
10.01
11.14
8.44
11.22
9.80
10.83
10.95
10.35
11.90
22.02
10.83
10.89
47
29.96
P/E ratio (avg)x
21.10
20.27
19.66
17.80
16.21
17.65
19.50
19.55
20.77
21.49
25.97
19.55
19.61
88
32.79
EV/EBITx
49.23
54.77
56.66
55.52
66.69
71.06
77.40
87.45
97.90
98.91
20.92
87.45
68.88
25
5.05
FCF yield (avg)%
14.75
15.13
16.74
16.64
15.86
16.69
18.37
19.55
21.73
23.10
4.63
19.55
16.72
71
11.61
FCF margin%
23.64
24.64
21.98
20.22
20.55
22.55
22.27
20.96
18.83
15.87
4.37
20.96
21.47
69
1.221
FCF / Net incomex
0.701
0.679
0.749
0.715
0.758
0.771
0.732
0.821
0.773
0.754
1.248
0.771
0.752
81
25.16
ROIC%
20.96
23.00
22.40
20.03
18.18
19.51
18.17
19.79
21.46
22.56
10.36
19.79
20.50
79
2.98
Return on equity%
13.00
12.49
14.88
14.04
16.18
17.23
16.92
18.46
18.12
15.55
27.52
17.23
15.87
49
7.42
Return on assets%
26.60
29.49
29.38
29.19
30.33
31.55
32.06
34.34
37.10
38.12
8.18
34.34
30.94
39
0.96
EPSSR
1.26
1.37
1.24
1.26
1.27
1.24
1.19
1.06
1.06
1.12
1.04
(2.52%)
(1.64%)
—
26.44
EPS growth%
5.03
6.57
4.32
6.62
4.87
7.68
4.99
3.37
5.04
4.71
24.13
4.99
5.01
65
2.03
Bookvalue per shSR
1.90
1.99
2.28
2.39
2.64
3.01
3.13
3.19
3.40
3.82
1.38
7.70%
7.54%
—
1.95
FCF per shareSR
2.12
2.44
2.49
2.95
2.92
3.45
3.82
4.06
4.13
4.91
0.60
10.98%
10.78%
—
1.20
Dividend per shSR
1.20
1.30
1.30
1.36
1.41
1.35
1.31
1.29
1.44
1.65
1.34
3.29%
3.51%
—
16.10
Div yield (avg)%
20.34
21.31
18.53
20.83
19.31
19.88
16.95
18.64
16.13
17.80
21.12
17.80
18.97
87
21.96
Payout ratio%
3.33
0.40
0.40
2.18
1.71
0.64
0.42
0.40
3.20
4.72
24.10
0.64
1.17
51
58.12
Shares (diluted)M
56.95
59.32
50.84
50.42
53.28
46.91
47.74
44.29
39.58
36.48
60.01
(7.29%)
(4.92%)
77
14.06
Buyback yield%
25.64
26.26
28.00
25.97
24.91
26.51
25.63
27.36
28.34
31.14
9.27
27.36
26.38
49
0.788
D/E ratiox
0.570
0.604
0.661
0.704
0.729
0.757
0.731
0.653
0.679
0.737
0.882
0.731
0.692
18
145.0
Enterprise valueSR M
240.7
274.4
272.1
279.6
286.0
285.2
288.4
298.3
309.6
306.1
93.73
1.37%
3.59%
12
29.54
LT debtSR M
48.04
46.38
45.53
49.91
54.43
49.39
51.94
54.44
57.00
51.26
122.6
(1.19%)
(0.41%)
29
Cost of revenue
1.91%
1.00×
Operating expenses
2.53%
1.06×
Goodwill & intangibles
14.04%
Spread over hurdle
(1.01%)