100.8
RevenueSR M
199.9
202.4
203.6
208.5
205.2
209.5
209.3
211.7
210.7
214.4
105.7
0.88%
0.56%
77
2.81
Revenue growth%
5.54
3.10
0.40
1.92
1.95
0.40
0.40
3.35
4.94
5.46
5.20
3.35
2.53
50
24.91
Gross margin%
13.06
15.84
13.91
12.84
11.59
14.59
12.74
13.22
12.00
13.66
21.89
13.22
13.14
47
20.66
Operating margin%
23.79
23.43
23.81
21.23
18.69
18.06
19.34
20.12
19.20
18.68
10.11
19.20
19.73
58
7.13
Net margin%
19.23
16.90
17.27
16.38
13.63
14.00
16.19
17.14
15.18
13.01
4.04
15.18
16.28
36
30.96
P/E ratio (avg)x
9.182
10.08
10.19
9.594
8.792
9.379
8.992
8.641
8.394
9.095
20.67
8.992
9.138
71
7.140
EV/EBITx
16.23
16.90
18.17
19.09
18.64
17.11
16.44
15.18
14.70
15.14
15.71
15.18
16.67
19
18.98
FCF yield (avg)%
14.35
12.85
11.33
10.04
7.27
7.56
7.69
5.42
5.11
3.88
4.09
5.42
7.62
13
16.03
FCF margin%
3.93
1.97
3.34
5.87
8.35
9.30
10.42
9.66
7.31
5.98
24.65
9.30
6.64
54
0.420
FCF / Net incomex
0.846
0.816
0.745
0.816
0.802
0.846
0.856
0.949
0.896
1.000
1.699
0.896
0.846
73
9.42
ROIC%
10.33
12.54
12.85
14.68
14.81
17.46
18.03
15.39
14.88
11.90
5.32
15.39
14.75
41
25.32
Return on equity%
21.16
19.67
18.97
21.48
20.18
18.67
21.59
18.81
16.69
15.31
8.88
18.67
19.32
22
8.64
Return on assets%
14.49
13.13
15.44
15.48
16.77
16.52
14.46
16.48
19.19
20.78
7.22
16.52
15.98
39
1.12
EPSSR
0.82
0.84
0.84
0.81
0.90
1.04
1.12
1.12
1.13
1.35
1.16
8.45%
5.96%
—
5.84
EPS growth%
21.94
23.29
26.05
25.20
26.37
24.19
24.49
22.76
23.23
21.17
6.10
23.23
23.74
40
2.02
Bookvalue per shSR
2.25
2.48
2.63
2.66
2.79
2.79
3.20
3.31
3.39
3.38
1.70
3.90%
5.28%
—
2.18
FCF per shareSR
2.17
1.98
2.07
2.32
2.50
2.52
2.59
2.86
3.02
3.09
0.62
4.32%
2.72%
—
1.89
Dividend per shSR
1.65
1.70
1.89
1.98
2.04
2.08
2.12
2.25
2.18
2.47
0.74
3.94%
5.45%
—
13.52
Div yield (avg)%
19.80
22.38
19.57
18.72
18.18
20.91
22.62
20.77
18.87
16.92
11.57
20.77
19.69
24
4.00
Payout ratio%
9.29
8.57
7.70
5.43
3.85
4.83
5.36
4.28
4.19
6.39
15.81
4.83
5.39
32
140.7
Shares (diluted)M
199.8
225.5
234.8
237.7
253.5
251.3
258.7
293.3
335.1
321.4
141.5
4.86%
4.94%
20
22.45
Buyback yield%
22.98
21.40
23.05
22.68
24.34
24.95
24.66
22.37
21.95
19.56
23.52
22.37
22.83
39
1.778
D/E ratiox
1.733
1.614
1.635
1.694
1.763
1.660
1.570
1.405
1.437
1.570
1.447
1.570
1.624
91
74.19
Enterprise valueSR M
234.4
223.1
231.7
245.0
252.2
290.4
300.9
292.0
282.5
307.3
172.3
4.03%
4.30%
70
43.93
LT debtSR M
102.5
106.4
100.5
96.61
106.7
100.5
91.89
91.18
83.35
84.35
55.21
(4.60%)
(1.21%)
16
Cost of revenue
0.56%
1.00×
Operating expenses
(0.12%)
0.93×
Goodwill & intangibles
18.87%
Spread over hurdle
(0.98%)