146.5
RevenueSR M
121.0
132.5
141.8
152.7
163.9
175.5
187.0
202.2
221.0
234.3
163.5
7.41%
7.53%
54
25.01
Revenue growth%
29.78
30.99
33.88
31.77
33.15
32.75
30.90
29.13
31.74
33.97
8.25
31.74
31.75
78
21.79
Gross margin%
19.02
21.16
20.41
18.64
21.47
24.00
23.17
22.12
24.92
23.31
16.00
23.31
21.79
48
21.06
Operating margin%
12.34
11.86
12.73
11.20
12.77
11.41
13.98
15.25
12.40
9.71
26.93
12.40
12.37
61
20.79
Net margin%
4.67
2.87
5.51
4.06
4.25
4.07
3.31
0.49
2.90
2.59
9.15
2.90
3.69
53
23.85
P/E ratio (avg)x
18.27
20.60
22.18
26.59
27.46
32.88
39.41
43.22
47.65
56.42
33.21
43.22
30.17
48
8.371
EV/EBITx
15.66
13.54
12.02
11.74
10.81
10.85
11.29
12.04
11.36
12.26
35.25
11.36
11.88
69
22.75
FCF yield (avg)%
13.44
15.44
12.80
11.14
12.79
14.80
11.90
10.81
10.40
12.00
10.92
11.90
12.39
71
23.72
FCF margin%
22.34
21.07
18.87
19.86
18.16
19.03
20.68
22.00
23.95
24.81
25.33
22.00
20.87
82
0.526
FCF / Net incomex
1.783
1.806
1.641
1.841
1.836
2.015
1.926
2.056
2.224
2.092
1.425
2.056
1.884
28
5.89
ROIC%
16.56
14.98
15.74
17.14
20.11
22.10
25.02
27.43
28.79
28.69
26.48
27.43
21.10
21
2.85
Return on equity%
8.14
10.63
13.48
12.83
9.97
10.65
8.75
8.18
6.55
8.52
9.74
8.52
9.36
87
21.16
Return on assets%
14.95
13.02
10.37
8.10
8.61
10.48
10.34
8.90
7.60
8.52
24.63
8.90
9.62
40
7.13
EPSSR
6.17
5.80
6.07
5.86
5.64
5.05
5.45
5.07
5.34
4.83
7.75
(3.04%)
(2.57%)
—
21.87
EPS growth%
8.65
10.42
8.21
6.72
6.27
6.97
5.81
3.97
1.90
4.21
5.15
4.21
6.50
13
1.82
Bookvalue per shSR
5.32
6.31
7.38
8.54
10.01
11.39
11.16
13.35
15.68
18.72
4.54
13.34%
14.63%
—
6.76
FCF per shareSR
6.25
5.55
4.89
4.49
4.41
4.41
4.75
5.21
5.25
5.21
5.50
3.36%
(1.97%)
—
2.09
Dividend per shSR
4.92
4.97
4.35
4.15
3.66
3.56
3.37
3.27
3.33
3.55
6.37
(0.61%)
(4.59%)
—
15.06
Div yield (avg)%
9.96
12.21
11.04
9.27
11.95
12.60
14.09
11.51
10.46
8.60
24.19
11.51
11.27
25
15.97
Payout ratio%
22.21
19.65
17.01
16.27
16.18
13.98
13.53
14.11
13.27
11.80
10.32
13.53
15.14
32
19.49
Shares (diluted)M
32.96
33.56
39.50
40.77
39.44
41.40
41.17
45.85
47.21
47.44
20.20
3.76%
4.61%
16
18.31
Buyback yield%
27.91
27.18
26.72
24.39
21.42
23.08
20.77
18.16
18.04
19.53
25.68
19.53
22.25
67
0.167
D/E ratiox
1.337
1.492
1.497
1.710
1.976
2.055
1.962
1.826
1.951
2.118
0.383
1.962
1.888
8
30.98
Enterprise valueSR M
129.2
129.1
135.7
155.2
144.5
133.2
143.6
156.9
173.0
165.4
24.81
2.73%
3.85%
70
234.7
LT debtSR M
238.6
259.2
285.3
291.6
288.9
329.7
327.8
373.3
357.4
392.2
90.47
6.30%
5.81%
19
Cost of revenue
7.81%
1.03×
Operating expenses
7.38%
0.99×
Goodwill & intangibles
15.99%