306.1
RevenueSR M
322.3
339.2
353.5
360.9
364.2
371.4
386.5
402.7
405.8
418.1
316.6
2.80%
3.09%
38
5.76
Revenue growth%
7.44
5.20
7.08
6.96
8.33
9.76
9.54
8.18
10.81
12.26
29.92
9.76
8.25
10
15.92
Gross margin%
9.36
11.76
11.44
12.89
15.39
16.30
14.23
13.42
12.73
12.17
8.37
13.42
12.81
9
26.08
Operating margin%
10.05
7.36
4.49
2.04
1.98
0.40
2.36
3.38
0.81
0.40
27.20
0.81
2.20
56
8.10
Net margin%
21.28
18.71
20.96
22.80
23.76
24.21
26.04
26.96
23.98
25.09
26.88
25.09
23.87
61
27.07
P/E ratio (avg)x
8.702
8.944
8.224
9.297
10.22
10.67
11.45
11.06
11.85
10.87
6.668
11.06
10.45
78
26.04
EV/EBITx
19.36
20.66
22.40
25.15
24.36
25.52
26.45
24.89
22.86
21.58
28.11
24.89
23.61
64
4.50
FCF yield (avg)%
29.06
27.76
29.62
29.70
31.39
31.23
28.70
27.54
24.66
27.16
23.77
27.54
28.88
89
18.40
FCF margin%
26.77
25.89
25.62
23.43
23.67
26.02
26.27
25.45
24.64
25.34
18.73
25.45
25.53
16
1.406
FCF / Net incomex
0.801
0.776
0.711
0.681
0.685
0.700
0.670
0.687
0.633
0.594
0.880
0.670
0.686
60
2.47
ROIC%
7.15
6.89
7.23
10.20
12.88
11.25
14.04
14.86
11.98
14.30
14.48
14.04
11.61
27
7.64
Return on equity%
20.23
20.95
20.27
22.82
20.53
22.63
21.36
20.48
19.82
22.50
12.22
21.36
20.74
83
14.43
Return on assets%
12.83
14.03
12.32
12.60
9.90
9.57
11.77
14.32
13.68
15.68
25.62
13.68
12.72
84
2.80
EPSSR
0.68
0.71
0.84
0.92
0.93
0.92
1.04
1.10
1.22
1.32
3.03
7.31%
7.62%
—
9.88
EPS growth%
20.54
18.07
17.82
15.22
16.92
16.39
16.11
15.92
14.90
12.29
14.52
15.92
16.25
45
1.08
Bookvalue per shSR
1.75
1.85
1.66
1.53
1.49
1.34
1.39
1.51
1.64
1.60
1.19
1.48%
(0.57%)
—
1.74
FCF per shareSR
1.57
1.67
1.82
1.60
1.44
1.33
1.20
1.17
1.03
1.08
1.42
(5.52%)
(4.64%)
—
0.50
Dividend per shSR
3.23
3.33
3.25
3.36
3.56
3.96
3.73
4.06
3.83
3.87
2.57
1.69%
2.86%
—
28.00
Div yield (avg)%
29.89
30.07
27.68
28.16
26.94
25.29
23.98
25.46
26.08
25.73
26.98
25.46
26.51
65
24.38
Payout ratio%
17.69
15.39
17.47
20.04
17.42
19.08
19.25
20.20
22.79
25.74
24.99
20.20
19.17
40
59.02
Shares (diluted)M
100.9
116.2
136.1
138.0
164.3
197.7
233.8
262.5
286.4
322.6
59.09
14.45%
13.89%
81
24.53
Buyback yield%
18.25
18.29
21.02
22.66
23.09
21.87
23.71
23.57
25.42
24.67
10.67
23.71
22.88
90
0.235
D/E ratiox
1.574
1.785
1.924
2.205
2.386
2.296
2.176
2.307
2.211
2.451
1.117
2.296
2.208
60
43.91
Enterprise valueSR M
436.2
471.9
512.5
499.0
554.4
607.0
607.3
676.9
674.0
689.5
419.1
4.46%
4.85%
78
115.3
LT debtSR M
70.28
62.65
65.59
61.64
62.66
64.56
69.68
66.16
73.40
66.32
110.6
1.14%
(0.37%)
53
Cost of revenue
2.71%
0.96×
Operating expenses
3.23%
1.01×
Property and equipment
20.23%