123.7
RevenueSR M
515.2
541.7
568.6
591.9
602.8
623.6
652.4
683.9
698.5
718.0
132.0
3.56%
3.62%
66
10.13
Revenue growth%
9.71
7.70
8.38
9.15
8.36
11.11
13.78
15.46
13.50
15.39
11.05
13.78
10.41
62
7.88
Gross margin%
25.25
23.27
23.11
23.32
24.07
22.92
22.17
23.09
24.89
27.49
16.10
23.09
23.30
60
27.38
Operating margin%
9.87
11.67
12.59
9.91
9.42
7.84
10.40
8.87
8.27
7.23
7.69
8.27
9.64
13
20.78
Net margin%
30.51
32.84
30.28
28.53
28.25
29.76
27.42
28.45
27.54
29.50
24.68
28.45
29.01
32
37.90
P/E ratio (avg)x
46.33
43.18
44.32
41.34
45.64
46.25
44.76
49.37
48.79
47.16
11.35
47.16
45.95
6
24.18
EV/EBITx
23.87
27.58
31.78
36.47
38.04
44.52
45.01
50.90
55.61
60.77
21.71
50.90
41.28
42
22.11
FCF yield (avg)%
9.26
9.33
11.41
10.90
13.01
12.61
12.65
14.32
16.03
17.68
5.72
14.32
12.63
67
13.91
FCF margin%
26.19
24.32
21.58
18.83
18.42
18.58
19.77
17.49
16.93
18.96
24.04
18.58
18.89
49
0.567
FCF / Net incomex
1.757
1.680
1.563
1.474
1.401
1.539
1.445
1.555
1.748
1.690
0.648
1.555
1.559
5
21.25
ROIC%
23.11
25.21
26.78
24.01
22.18
21.26
19.23
20.73
19.85
21.02
26.17
20.73
21.72
43
15.99
Return on equity%
31.54
33.59
34.46
36.46
38.06
35.29
32.80
35.16
38.10
36.30
4.13
35.29
35.22
19
2.55
Return on assets%
17.52
16.59
15.97
14.02
15.56
17.09
18.46
15.56
15.51
16.82
15.68
16.82
16.28
46
6.09
EPSSR
2.61
2.61
2.41
2.39
2.23
2.51
2.28
2.42
2.70
2.66
6.32
3.62%
(0.02%)
—
8.34
EPS growth%
10.33
11.96
9.74
7.70
9.76
7.54
6.97
7.40
9.46
7.21
15.54
7.40
8.58
68
7.56
Bookvalue per shSR
7.82
7.90
8.56
8.80
9.22
10.19
11.20
11.79
11.52
11.73
6.93
4.93%
5.60%
—
1.80
FCF per shareSR
5.77
6.45
6.02
5.47
5.46
5.11
4.97
4.49
4.10
4.03
7.11
(5.91%)
(3.99%)
—
6.86
Dividend per shSR
5.64
5.02
5.16
4.68
4.61
5.06
5.47
5.81
5.98
5.72
5.38
4.41%
0.03%
—
6.10
Div yield (avg)%
30.11
29.17
31.03
33.74
30.94
31.85
32.27
31.56
34.44
32.82
24.41
32.27
31.71
13
8.49
Payout ratio%
12.98
10.81
9.44
10.39
12.19
12.72
11.33
13.64
13.01
14.93
9.15
13.01
12.46
22
51.89
Shares (diluted)M
46.95
45.97
39.38
40.36
35.91
37.36
36.21
34.71
36.67
38.65
51.23
1.48%
(1.95%)
42
25.96
Buyback yield%
6.13
5.15
5.65
6.62
8.40
7.04
5.96
5.83
5.34
7.01
28.15
5.96
6.05
45
1.008
D/E ratiox
1.339
1.345
1.479
1.508
1.667
1.884
2.102
2.196
2.611
2.520
0.326
2.196
1.775
66
534.2
Enterprise valueSR M
205.1
202.1
199.2
226.1
231.3
230.9
268.6
278.7
294.4
338.2
96.50
7.90%
7.01%
61
306.4
LT debtSR M
135.2
149.0
163.4
152.2
141.5
152.2
167.4
181.4
197.0
174.4
492.2
4.27%
1.51%
43
Cost of revenue
3.71%
1.01×
Operating expenses
3.66%
1.00×
Property and equipment
19.88%
Spread over hurdle
(0.24%)