121.0
RevenueSR M
113.1
120.0
127.6
132.8
137.7
145.6
150.9
163.0
172.8
186.5
133.8
6.25%
5.92%
31
26.69
Revenue growth%
15.33
17.39
15.50
16.99
15.00
15.63
17.69
18.72
16.92
15.03
17.56
16.92
16.27
31
5.73
Gross margin%
16.97
19.15
18.89
18.16
15.21
14.82
14.85
12.50
14.58
16.01
3.24
14.82
15.61
56
8.46
Operating margin%
19.81
17.85
17.14
15.05
15.58
14.79
16.75
14.42
16.62
17.91
26.14
16.62
16.69
81
7.11
Net margin%
20.53
17.54
17.78
19.29
21.19
21.50
23.15
21.31
19.72
17.13
14.28
21.31
20.12
94
32.76
P/E ratio (avg)x
40.32
36.72
35.96
32.81
29.84
31.31
35.60
37.68
35.83
40.54
10.47
35.83
35.90
24
36.69
EV/EBITx
7.939
6.880
5.882
5.411
4.726
4.280
4.260
4.241
4.109
4.120
15.10
4.241
4.503
29
23.13
FCF yield (avg)%
3.53
1.33
0.40
0.40
1.69
2.18
0.40
3.25
2.83
4.87
16.55
2.83
1.93
16
14.30
FCF margin%
16.16
14.65
13.23
13.84
14.06
14.67
14.13
16.93
15.11
15.20
10.53
15.11
14.66
24
0.205
FCF / Net incomex
1.001
1.122
1.193
1.279
1.322
1.494
1.561
1.691
1.886
2.003
0.164
1.691
1.408
76
19.71
ROIC%
10.63
10.32
11.91
13.28
14.82
17.11
15.96
14.09
11.29
10.71
11.56
14.09
12.59
77
15.12
Return on equity%
21.11
22.24
25.18
25.42
22.98
23.02
21.30
20.76
18.30
15.46
22.67
20.76
21.77
72
7.12
Return on assets%
5.99
6.17
7.89
7.65
7.82
8.64
8.82
6.42
6.72
5.17
6.46
6.72
7.18
28
0.67
EPSSR
0.13
0.13
0.15
0.17
0.17
0.16
0.17
0.17
0.20
0.22
0.69
6.13%
6.31%
—
5.92
EPS growth%
18.05
17.61
18.77
16.53
17.58
18.92
18.99
18.73
16.25
15.63
20.70
18.73
17.83
56
0.60
Bookvalue per shSR
0.64
0.66
0.67
0.68
0.65
0.68
0.74
0.76
0.74
0.81
0.49
4.71%
1.80%
—
0.71
FCF per shareSR
0.14
0.15
0.16
0.18
0.21
0.21
0.22
0.25
0.26
0.28
0.57
5.79%
6.76%
—
0.24
Dividend per shSR
0.36
0.38
0.40
0.44
0.48
0.46
0.49
0.50
0.56
0.61
0.42
5.11%
5.52%
—
29.85
Div yield (avg)%
8.42
9.18
10.97
13.06
12.19
12.10
13.10
11.00
10.59
7.75
23.46
11.00
10.99
55
21.26
Payout ratio%
10.98
10.36
9.75
8.69
11.02
12.77
10.96
9.44
7.99
8.30
27.60
9.44
10.05
94
95.78
Shares (diluted)M
74.29
83.79
80.82
84.35
86.72
81.48
82.98
86.19
78.44
84.04
94.47
(0.63%)
0.85%
31
27.58
Buyback yield%
10.01
12.88
11.60
12.08
13.67
13.98
13.54
11.23
11.33
11.54
16.02
11.54
11.84
18
0.962
D/E ratiox
1.286
1.304
1.409
1.526
1.586
1.694
1.849
1.865
1.980
1.969
0.466
1.865
1.640
71
24.06
Enterprise valueSR M
135.0
135.0
125.9
118.4
127.8
139.1
127.5
124.0
132.0
122.2
15.12
(0.89%)
(0.43%)
78
142.0
LT debtSR M
53.86
62.10
66.50
72.57
83.25
80.21
84.56
97.51
108.7
124.1
113.2
8.32%
8.30%
74
Cost of revenue
5.82%
0.99×
Operating expenses
6.05%
1.01×
Property and equipment
17.88%