11.73
RevenueSR M
152.0
156.9
157.9
158.5
159.3
160.6
165.5
165.0
169.4
172.1
12.11
1.56%
1.29%
79
8.46
Revenue growth%
13.19
12.13
12.98
13.58
10.89
13.60
12.35
15.09
12.78
11.26
15.12
12.78
12.88
63
2.11
Gross margin%
11.11
10.83
10.58
10.47
13.16
13.00
12.17
12.31
14.31
14.19
12.71
13.00
12.24
40
21.71
Operating margin%
22.56
24.82
26.68
29.41
29.01
29.52
29.15
27.57
29.05
28.61
12.71
29.05
28.81
72
14.50
Net margin%
1.61
4.05
6.90
7.12
9.50
10.23
11.86
13.36
11.12
10.11
28.57
11.12
9.81
55
16.96
P/E ratio (avg)x
40.61
42.51
42.57
43.12
52.01
54.08
57.23
56.05
62.11
70.89
9.800
57.23
53.04
79
11.47
EV/EBITx
30.40
33.20
37.20
33.55
31.64
30.17
26.95
25.78
23.78
25.40
9.217
25.78
30.29
34
5.94
FCF yield (avg)%
13.87
13.61
11.95
10.76
8.32
5.98
4.95
3.00
4.75
2.76
18.81
4.75
7.15
45
14.32
FCF margin%
22.44
22.45
25.04
24.79
24.48
22.74
20.36
23.32
24.23
21.38
26.83
22.74
23.03
71
1.226
FCF / Net incomex
1.353
1.550
1.489
1.625
1.705
1.882
2.041
1.910
2.033
2.153
1.314
2.033
1.793
10
8.27
ROIC%
34.03
31.33
29.80
26.94
27.52
26.51
23.72
24.03
23.51
24.50
23.56
24.03
26.73
74
27.18
Return on equity%
15.42
13.36
14.66
13.45
10.50
12.11
12.10
10.86
13.50
16.30
20.20
12.11
13.41
37
13.43
Return on assets%
25.65
26.05
26.30
25.63
23.31
22.40
20.38
23.11
21.67
19.19
26.81
21.67
23.21
40
0.65
EPSSR
0.14
0.14
0.12
0.11
0.12
0.11
0.11
0.11
0.10
0.09
0.72
(4.61%)
(4.52%)
—
3.68
EPS growth%
23.19
20.51
19.57
21.86
19.65
21.95
19.22
17.89
17.26
20.09
27.01
19.22
19.87
21
0.51
Bookvalue per shSR
0.78
0.82
0.79
0.68
0.71
0.75
0.73
0.64
0.68
0.66
0.87
(1.47%)
(1.23%)
—
0.52
FCF per shareSR
0.40
0.36
0.35
0.35
0.35
0.39
0.35
0.35
0.33
0.30
0.40
(3.53%)
(4.20%)
—
0.21
Dividend per shSR
0.41
0.39
0.43
0.45
0.42
0.40
0.42
0.46
0.50
0.48
0.27
2.44%
2.12%
—
21.80
Div yield (avg)%
13.14
12.17
11.97
13.93
14.66
13.69
14.68
14.84
13.04
12.04
18.51
13.69
13.41
8
29.52
Payout ratio%
16.11
18.80
18.62
16.93
16.12
16.64
16.33
18.23
17.05
17.36
18.57
17.05
16.99
76
250.7
Shares (diluted)M
188.4
201.5
199.9
212.3
218.0
239.8
218.2
190.7
186.1
179.4
253.4
(3.83%)
(1.42%)
37
22.31
Buyback yield%
16.78
15.09
14.01
14.51
16.49
14.72
17.29
16.03
15.63
13.73
26.66
15.63
15.36
54
1.524
D/E ratiox
2.959
3.097
3.170
3.318
3.258
3.305
3.637
4.210
4.730
5.578
1.121
4.210
3.312
71
39.90
Enterprise valueSR M
142.9
164.6
196.5
201.6
207.1
207.2
232.5
264.5
301.8
313.7
115.5
8.65%
8.06%
64
24.62
LT debtSR M
103.8
116.1
121.5
112.8
115.1
118.7
117.8
118.8
119.3
136.8
61.90
3.51%
2.20%
66
Cost of revenue
1.24%
0.99×
Operating expenses
1.11%
0.98×
Cash and investments
20.27%
Property and equipment
18.38%
Spread over hurdle
(2.76%)