9.330
RevenueSR M
62.88
66.54
70.74
77.85
82.91
90.06
99.20
109.5
118.4
128.3
10.29
9.12%
8.05%
26
3.47
Revenue growth%
12.32
12.18
9.52
10.99
13.84
13.00
10.23
9.44
12.13
13.03
8.28
12.13
12.15
60
6.15
Gross margin%
24.44
25.76
23.52
21.34
20.41
21.45
21.35
21.94
21.79
20.51
3.27
21.45
21.62
93
21.75
Operating margin%
15.47
13.75
13.05
14.81
12.74
14.09
15.51
13.14
15.37
17.26
13.33
15.37
14.45
16
26.49
Net margin%
28.65
30.20
27.32
26.31
25.28
22.94
24.52
27.28
27.28
28.08
21.34
27.28
27.28
69
18.06
P/E ratio (avg)x
24.81
22.02
23.04
23.99
25.93
28.72
28.19
29.87
32.56
35.39
18.54
29.87
27.06
94
35.84
EV/EBITx
14.78
15.07
17.51
20.42
21.00
23.32
22.52
26.40
28.36
29.62
35.74
26.40
21.76
86
8.79
FCF yield (avg)%
17.78
18.87
17.41
19.12
18.81
16.21
18.67
21.04
22.78
20.72
11.51
20.72
18.84
94
25.04
FCF margin%
32.43
30.91
33.27
35.71
36.88
38.83
38.16
39.94
42.41
41.49
4.59
39.94
37.52
72
0.703
FCF / Net incomex
2.168
2.007
2.064
2.100
2.156
2.287
2.559
2.926
2.748
2.584
0.782
2.584
2.227
47
2.20
ROIC%
6.24
6.20
3.60
5.04
5.97
5.05
5.52
3.48
5.79
4.52
24.13
5.05
5.29
23
3.02
Return on equity%
27.09
27.63
27.89
25.12
25.03
27.98
29.25
30.40
30.71
32.18
25.34
30.40
27.93
15
6.80
Return on assets%
9.13
10.82
9.68
6.81
6.17
3.48
0.55
2.71
5.17
7.96
10.75
3.48
6.49
40
0.54
EPSSR
0.71
0.77
0.77
0.79
0.73
0.73
0.66
0.67
0.75
0.74
0.59
0.20%
1.03%
—
6.53
EPS growth%
19.51
17.82
19.97
17.20
17.20
17.25
16.34
17.30
16.14
18.04
19.64
17.25
17.27
89
1.82
Bookvalue per shSR
2.23
1.93
1.95
1.91
1.94
1.89
2.00
1.85
1.81
1.96
1.29
0.20%
(1.38%)
—
2.02
FCF per shareSR
0.90
0.82
0.86
0.84
0.86
0.94
0.97
1.02
1.01
1.02
1.20
3.50%
0.78%
—
0.61
Dividend per shSR
0.74
0.76
0.69
0.71
0.70
0.68
0.71
0.67
0.63
0.61
0.44
(2.78%)
(3.40%)
—
29.41
Div yield (avg)%
4.40
6.67
7.45
5.43
6.47
4.88
2.30
2.49
4.01
1.36
26.65
2.49
4.64
70
7.21
Payout ratio%
14.18
16.82
16.56
18.11
19.45
20.10
21.51
21.44
20.74
19.01
3.87
20.74
19.23
34
29.30
Shares (diluted)M
33.09
30.08
30.72
32.53
32.28
30.57
30.02
29.54
27.96
28.56
30.43
(2.42%)
(0.65%)
70
8.10
Buyback yield%
26.78
28.62
31.07
31.52
29.45
26.96
29.06
26.94
29.09
30.47
19.85
29.06
29.08
36
0.430
D/E ratiox
1.800
2.110
2.207
2.145
2.255
2.501
2.745
2.688
3.008
2.941
0.908
2.745
2.378
20
75.47
Enterprise valueSR M
85.66
100.8
100.3
109.0
103.6
101.5
101.3
97.12
109.2
126.5
24.90
4.06%
5.53%
68
151.5
LT debtSR M
77.08
88.30
82.64
94.26
107.6
123.9
114.3
106.6
111.4
122.5
88.06
2.62%
4.95%
41
Cost of revenue
7.99%
0.99×
Operating expenses
7.98%
0.99×
Property and equipment
16.25%
Spread over hurdle
(2.31%)