277.7
RevenueSR M
414.8
440.3
472.5
501.7
532.0
566.0
607.0
658.2
698.1
728.7
292.6
6.49%
6.20%
73
6.54
Revenue growth%
26.08
24.88
23.42
23.62
26.37
26.25
23.39
24.12
25.91
24.86
3.83
24.86
24.87
38
16.29
Gross margin%
3.06
0.40
2.65
1.24
4.17
4.95
6.49
5.43
5.45
6.93
4.59
5.45
4.56
26
28.16
Operating margin%
8.91
7.62
6.26
3.94
6.74
4.24
4.38
6.49
5.60
8.09
3.55
5.60
6.37
67
9.26
Net margin%
0.40
2.71
5.66
4.48
5.14
6.46
6.36
4.04
5.21
4.36
6.29
5.21
4.81
12
34.38
P/E ratio (avg)x
13.41
13.50
15.32
14.73
14.61
13.82
15.66
16.05
17.49
17.07
11.15
16.05
15.03
77
25.46
EV/EBITx
28.55
27.59
27.26
30.47
33.61
37.72
36.43
36.05
39.70
41.99
8.609
37.72
34.83
81
13.05
FCF yield (avg)%
17.23
16.18
17.60
17.42
20.14
22.06
22.38
20.64
19.72
18.53
22.88
20.64
19.12
84
9.17
FCF margin%
18.92
16.94
15.39
15.31
16.80
18.88
16.62
18.32
19.78
22.72
12.78
18.88
17.63
28
0.720
FCF / Net incomex
1.161
1.162
1.346
1.625
1.687
1.882
2.117
2.189
2.373
2.665
0.398
2.189
1.785
47
13.75
ROIC%
10.15
13.07
12.77
14.62
12.59
13.40
14.16
15.09
14.60
11.62
23.89
14.16
13.24
48
19.41
Return on equity%
25.22
26.70
24.96
23.70
24.98
23.82
21.99
24.95
24.49
23.44
25.45
23.82
24.72
93
22.38
Return on assets%
21.39
20.00
18.35
17.67
19.34
17.15
19.06
18.77
18.37
17.28
26.29
18.37
18.57
22
1.62
EPSSR
3.23
3.38
3.28
2.96
3.35
3.14
2.99
2.81
3.09
3.45
1.80
0.59%
0.21%
—
28.04
EPS growth%
12.02
11.28
8.50
5.50
5.32
2.97
2.47
0.48
0.40
0.40
9.97
0.48
4.15
74
2.78
Bookvalue per shSR
4.53
4.50
5.29
6.18
6.58
7.76
7.55
7.82
7.65
7.44
3.70
2.48%
5.61%
—
2.04
FCF per shareSR
3.71
3.62
3.89
3.59
3.82
3.69
3.43
3.74
3.40
3.62
3.02
(1.08%)
(0.50%)
—
1.04
Dividend per shSR
2.01
1.85
1.78
1.86
1.77
1.56
1.49
1.48
1.42
1.26
2.05
(6.58%)
(5.61%)
—
17.78
Div yield (avg)%
22.49
21.90
20.89
18.68
16.42
14.42
13.91
15.85
17.15
14.78
23.54
14.78
16.79
91
15.06
Payout ratio%
8.31
6.86
6.94
9.90
8.71
11.58
10.79
12.14
12.15
14.23
28.91
12.14
10.35
48
81.93
Shares (diluted)M
71.35
78.18
72.87
65.69
64.92
68.80
71.03
76.11
74.64
70.94
81.52
1.79%
0.42%
25
18.17
Buyback yield%
19.09
17.58
17.66
14.96
14.69
12.64
12.99
14.76
14.33
14.32
25.17
14.32
14.72
34
1.380
D/E ratiox
0.788
0.877
0.831
0.767
0.837
0.907
0.823
0.882
0.932
0.872
0.776
0.882
0.855
80
0.505
Enterprise valueSR B
1.034
1.122
1.054
1.144
1.317
1.465
1.635
1.707
1.893
2.046
0.120
9.21%
8.39%
70
0.084
LT debtSR B
1.008
0.962
0.949
1.027
1.090
1.188
1.373
1.547
1.621
1.589
0.468
7.82%
5.88%
18
Cost of revenue
6.21%
1.00×
Operating expenses
6.40%
1.02×
Goodwill & intangibles
19.39%
Spread over hurdle
28.57%