63.74
RevenueSR M
41.57
46.13
49.05
54.19
59.87
65.09
70.87
76.28
83.96
89.44
69.94
8.36%
8.61%
82
26.56
Revenue growth%
34.27
36.92
38.73
39.49
41.86
42.07
44.06
45.55
45.27
44.46
15.99
44.46
41.96
37
2.76
Gross margin%
31.29
31.80
34.21
32.34
32.10
31.53
32.15
33.42
31.65
33.01
9.31
32.15
32.13
29
29.00
Operating margin%
8.60
6.26
5.94
4.87
2.78
2.50
3.97
3.65
1.79
4.32
21.21
3.65
4.14
54
21.07
Net margin%
4.49
7.10
6.37
8.25
9.29
11.93
11.31
12.49
9.71
12.61
25.27
11.93
9.50
13
6.272
P/E ratio (avg)x
33.62
36.33
40.42
40.17
37.87
35.04
39.76
36.53
39.14
44.73
33.49
39.14
38.50
60
30.07
EV/EBITx
34.27
38.08
40.71
38.88
43.46
44.71
48.29
50.48
55.33
60.01
35.92
50.48
44.09
10
19.09
FCF yield (avg)%
29.99
31.72
31.72
34.00
33.00
30.05
32.31
29.83
30.15
27.31
5.65
30.05
30.93
5
21.38
FCF margin%
18.62
17.03
15.30
13.62
10.97
11.01
13.13
10.77
13.23
12.88
28.98
12.88
13.18
48
0.163
FCF / Net incomex
1.282
1.457
1.411
1.566
1.801
1.706
1.883
1.841
1.741
1.620
1.519
1.741
1.663
27
14.24
ROIC%
7.52
9.57
8.98
10.75
12.08
10.15
8.03
10.65
9.87
7.73
10.53
9.87
9.72
21
16.62
Return on equity%
0.40
0.40
0.40
1.05
0.40
2.06
0.47
1.27
2.47
3.12
5.69
2.06
0.76
81
2.60
Return on assets%
3.61
2.03
2.66
0.72
0.40
0.77
0.40
0.40
0.54
0.40
26.36
0.40
0.63
54
0.18
EPSSR
0.43
0.46
0.48
0.49
0.47
0.50
0.52
0.56
0.65
0.63
0.20
6.05%
3.45%
—
15.70
EPS growth%
25.10
23.07
22.28
24.61
24.65
25.96
26.03
26.50
25.31
27.96
2.24
26.03
25.20
44
0.19
Bookvalue per shSR
0.15
0.14
0.15
0.14
0.12
0.13
0.13
0.12
0.13
0.13
0.17
0.72%
(1.86%)
—
0.16
FCF per shareSR
0.50
0.53
0.52
0.50
0.57
0.62
0.58
0.66
0.63
0.72
0.09
4.59%
3.75%
—
0.12
Dividend per shSR
0.44
0.42
0.50
0.54
0.54
0.62
0.63
0.65
0.65
0.63
0.40
3.12%
5.04%
—
6.40
Div yield (avg)%
21.83
20.07
17.44
17.94
16.48
16.54
19.15
16.34
15.71
14.21
14.93
16.34
16.99
77
2.00
Payout ratio%
11.64
11.57
9.08
11.73
9.12
10.03
9.25
9.92
12.13
12.91
22.11
10.03
10.80
79
225.0
Shares (diluted)M
236.2
257.5
252.3
273.7
290.4
282.8
290.5
315.1
294.8
288.9
228.0
(0.10%)
2.65%
33
17.66
Buyback yield%
2.71
1.41
1.48
3.03
1.91
4.00
6.59
8.23
8.06
9.64
21.56
8.06
3.51
62
1.615
D/E ratiox
0.995
1.125
1.219
1.220
1.282
1.202
1.126
1.123
1.257
1.270
1.526
1.202
1.211
84
44.79
Enterprise valueSR M
85.14
98.77
115.7
114.8
126.3
126.9
149.4
164.9
172.1
204.1
64.64
10.08%
9.35%
77
56.25
LT debtSR M
118.8
127.2
124.0
144.0
153.1
174.9
175.5
179.8
194.0
221.6
5.392
7.67%
7.34%
54
Cost of revenue
8.37%
0.98×
Operating expenses
9.13%
1.05×
Goodwill & intangibles
14.67%
Spread over hurdle
(3.58%)