37.78
RevenueSR M
54.92
58.90
61.82
67.26
72.69
78.55
84.06
89.59
94.54
101.7
40.05
6.95%
7.24%
72
21.89
Revenue growth%
12.57
10.56
10.14
12.31
9.76
6.81
9.55
9.97
10.78
9.34
17.90
9.55
10.06
51
16.12
Gross margin%
16.26
18.82
19.97
17.53
19.97
19.54
17.12
18.75
16.44
18.90
24.75
18.75
18.79
45
14.50
Operating margin%
23.21
21.55
24.52
25.38
27.23
24.51
26.70
28.87
26.21
24.97
23.23
26.21
25.17
77
11.71
Net margin%
22.52
19.55
20.92
20.00
22.27
20.73
23.01
21.97
24.11
25.66
24.68
23.01
22.12
72
6.241
P/E ratio (avg)x
17.47
18.34
20.45
21.31
21.70
25.26
27.65
26.34
29.84
29.24
26.95
27.65
23.48
10
37.81
EV/EBITx
10.37
11.16
11.48
10.77
11.55
11.09
9.977
9.832
10.39
10.77
33.08
10.39
10.77
78
7.48
FCF yield (avg)%
6.96
7.07
7.23
6.22
5.59
3.86
6.40
5.28
4.89
4.49
17.13
4.89
5.90
57
13.54
FCF margin%
10.53
8.03
5.32
5.79
5.30
5.24
4.52
6.32
7.20
8.06
14.36
6.32
6.05
42
1.588
FCF / Net incomex
1.841
1.754
1.892
2.081
1.995
2.372
2.289
2.624
2.577
3.065
0.664
2.577
2.185
32
5.81
ROIC%
9.92
9.16
9.18
10.34
12.20
13.62
12.96
15.37
15.32
12.35
7.57
13.62
12.28
73
14.42
Return on equity%
28.75
30.63
29.89
27.35
28.36
25.92
26.97
28.83
30.68
29.01
25.98
28.83
28.79
72
22.38
Return on assets%
23.71
23.77
20.78
20.60
20.93
18.36
16.15
17.50
18.27
19.39
13.84
18.27
20.00
69
1.64
EPSSR
2.37
2.74
3.19
3.50
3.60
3.94
3.89
3.83
4.64
5.29
1.70
8.02%
9.80%
—
17.83
EPS growth%
7.43
10.31
8.18
9.14
10.87
11.98
9.63
9.91
10.63
9.09
2.99
9.91
9.77
41
1.67
Bookvalue per shSR
2.01
2.10
2.45
2.59
2.92
2.80
3.22
3.18
3.56
3.73
1.68
4.99%
7.23%
—
1.55
FCF per shareSR
0.48
0.43
0.47
0.52
0.51
0.55
0.53
0.49
0.51
0.50
1.66
(0.42%)
0.46%
—
0.54
Dividend per shSR
1.86
1.76
1.82
1.95
1.94
1.95
2.10
2.10
2.14
2.45
0.99
4.71%
4.40%
—
29.13
Div yield (avg)%
9.51
7.30
7.97
7.65
8.20
10.45
8.65
10.91
12.43
9.75
17.19
10.45
9.08
61
9.66
Payout ratio%
28.39
27.32
24.35
24.96
26.52
23.68
26.50
27.99
26.09
23.94
7.92
26.09
26.29
19
100.3
Shares (diluted)M
105.0
101.4
109.8
120.1
126.1
128.1
143.3
154.7
172.0
162.2
98.89
5.17%
4.16%
92
2.36
Buyback yield%
0.86
2.85
1.76
3.36
1.54
3.08
2.89
4.43
2.54
1.48
21.42
2.89
2.69
44
1.575
D/E ratiox
1.948
1.807
1.928
2.117
2.351
2.429
2.398
2.439
2.614
3.009
1.574
2.439
2.374
82
58.48
Enterprise valueSR M
114.6
113.1
125.5
135.4
131.6
118.0
104.9
104.9
102.8
104.3
37.97
(4.55%)
(1.44%)
40
39.10
LT debtSR M
17.86
18.64
19.93
18.65
18.53
18.47
17.49
18.63
17.62
16.56
46.64
(2.22%)
(1.69%)
27
Cost of revenue
7.30%
1.01×
Operating expenses
7.19%
1.00×
Goodwill & intangibles
20.78%
Property and equipment
19.53%
Spread over hurdle
(0.60%)