19.07
RevenueSR M
291.6
297.7
294.0
291.2
300.7
306.6
305.1
302.2
298.6
300.3
19.83
(0.03%)
0.46%
46
10.45
Revenue growth%
11.91
11.78
12.07
12.11
13.41
14.73
15.95
16.25
16.63
13.78
11.39
15.95
13.60
43
19.74
Gross margin%
16.12
15.84
12.92
12.34
13.35
14.04
15.11
12.50
11.93
14.32
9.34
14.04
13.70
69
22.47
Operating margin%
7.11
8.64
8.91
9.63
10.15
8.36
11.21
12.84
11.83
13.54
2.88
11.83
9.89
9
9.90
Net margin%
23.35
21.16
23.42
20.93
20.79
23.45
24.67
26.97
25.54
24.85
15.46
24.85
23.43
52
20.42
P/E ratio (avg)x
35.39
40.11
39.61
37.88
35.05
33.58
31.74
34.29
38.82
42.07
16.52
34.29
36.64
73
19.31
EV/EBITx
24.22
24.56
24.32
25.69
25.47
27.57
26.17
24.60
25.66
24.76
33.07
25.66
25.11
7
10.54
FCF yield (avg)%
9.73
7.67
7.77
10.71
8.04
10.53
12.02
10.85
9.45
7.65
14.77
10.53
9.59
85
5.56
FCF margin%
17.21
16.34
15.62
17.90
15.85
13.17
12.19
13.84
10.95
11.56
2.93
12.19
14.73
33
0.526
FCF / Net incomex
0.157
0.157
0.184
0.191
0.218
0.241
0.270
0.291
0.288
0.288
1.489
0.288
0.229
62
8.61
ROIC%
9.14
10.50
10.57
10.38
13.15
13.58
12.31
9.99
12.11
14.38
19.11
12.31
11.34
46
5.70
Return on equity%
31.26
31.38
30.47
31.88
30.89
29.70
29.45
32.39
35.06
37.41
9.61
32.39
31.32
76
9.07
Return on assets%
4.28
4.55
4.16
4.71
6.06
8.81
11.64
12.10
14.46
13.58
21.14
12.10
7.44
8
6.71
EPSSR
6.30
6.63
6.68
6.89
6.99
7.71
8.30
8.91
8.53
9.48
7.30
6.28%
5.06%
—
15.09
EPS growth%
3.88
5.12
3.74
1.20
3.31
2.58
3.25
4.65
7.10
6.64
24.22
4.65
3.81
13
4.25
Bookvalue per shSR
2.32
2.43
2.12
1.91
1.74
1.91
1.98
2.03
2.23
2.21
2.45
4.83%
(0.95%)
—
6.92
FCF per shareSR
8.39
9.80
11.42
10.96
12.06
13.03
12.46
14.37
14.30
16.56
3.18
6.56%
8.32%
—
1.49
Dividend per shSR
6.34
7.35
7.09
6.95
7.66
7.57
7.38
7.28
7.97
7.94
3.12
0.73%
2.25%
—
17.07
Div yield (avg)%
12.98
10.15
8.53
6.53
4.07
5.16
3.92
4.31
4.69
3.33
10.88
4.31
4.92
24
12.17
Payout ratio%
30.41
32.70
35.16
36.51
34.42
36.81
37.56
37.26
35.78
34.87
20.24
36.81
35.47
41
19.65
Shares (diluted)M
18.27
17.13
17.31
18.62
18.50
17.50
18.56
18.04
18.84
20.58
20.13
2.16%
1.88%
13
26.12
Buyback yield%
14.10
13.94
14.88
17.12
16.38
13.84
13.56
14.68
17.20
18.49
12.97
14.68
14.78
47
0.633
D/E ratiox
0.912
0.932
0.823
0.729
0.770
0.799
0.762
0.785
0.735
0.652
0.469
0.762
0.778
17
132.6
Enterprise valueSR M
89.68
93.57
85.54
82.70
85.39
77.52
82.36
86.81
92.12
88.38
145.8
0.69%
0.29%
58
94.85
LT debtSR M
194.8
201.6
198.2
221.1
210.9
208.2
226.7
215.9
213.9
219.4
203.3
0.79%
2.67%
8
Cost of revenue
0.45%
1.00×
Operating expenses
0.05%
0.96×
Property and equipment
16.17%
Spread over hurdle
13.15%