39.76
RevenueSR M
50.15
51.43
53.26
54.82
56.89
56.85
57.63
59.23
58.79
60.91
41.71
1.38%
1.97%
54
10.71
Revenue growth%
12.74
11.16
11.74
13.66
13.08
14.04
16.99
15.61
15.23
12.40
18.29
15.23
13.37
65
3.59
Gross margin%
5.13
3.76
3.98
1.10
3.81
5.21
4.84
2.53
1.81
0.47
19.80
2.53
3.79
33
22.46
Operating margin%
4.67
6.42
4.32
5.49
8.01
9.64
9.34
11.70
9.76
8.65
25.91
9.64
8.33
90
16.20
Net margin%
15.81
13.50
10.66
10.01
12.82
13.86
14.17
13.99
15.09
14.20
28.88
14.17
13.92
54
15.71
P/E ratio (avg)x
16.63
18.25
19.98
20.67
20.70
19.41
21.25
19.31
21.69
23.25
8.700
21.25
20.32
68
23.96
EV/EBITx
38.76
43.60
46.19
45.51
50.45
53.30
59.92
66.77
62.75
67.15
13.13
62.75
51.87
14
28.98
FCF yield (avg)%
15.30
13.02
11.42
14.08
13.16
12.53
15.40
16.30
18.50
15.67
14.66
15.67
14.69
85
2.22
FCF margin%
17.06
17.69
17.39
16.55
17.33
18.45
20.31
22.22
20.00
19.69
8.57
20.00
18.07
7
0.165
FCF / Net incomex
1.646
1.572
1.454
1.439
1.351
1.258
1.328
1.274
1.298
1.371
1.042
1.298
1.361
55
27.17
ROIC%
24.49
21.54
23.14
25.71
26.56
28.88
29.48
31.02
30.97
32.02
2.24
30.97
27.72
51
17.12
Return on equity%
34.59
33.55
35.17
34.56
32.02
30.40
28.37
30.55
31.35
30.34
13.53
30.40
31.69
70
4.89
Return on assets%
30.90
28.07
26.64
24.81
27.41
28.87
31.27
29.45
29.59
28.41
14.50
29.45
28.64
82
0.16
EPSSR
0.10
0.10
0.12
0.11
0.12
0.13
0.15
0.16
0.16
0.19
0.18
9.88%
5.93%
—
7.61
EPS growth%
28.90
27.39
26.69
26.89
26.77
26.96
28.20
27.77
24.90
24.27
20.50
26.96
26.92
72
0.07
Bookvalue per shSR
0.16
0.17
0.17
0.19
0.18
0.19
0.21
0.23
0.24
0.28
0.09
9.36%
7.25%
—
0.15
FCF per shareSR
0.08
0.08
0.10
0.09
0.10
0.12
0.13
0.13
0.14
0.14
0.09
7.40%
6.37%
—
0.12
Dividend per shSR
0.10
0.10
0.10
0.10
0.11
0.10
0.10
0.11
0.10
0.10
0.06
(1.73%)
(0.70%)
—
25.75
Div yield (avg)%
11.94
9.67
10.88
11.01
13.52
14.38
14.49
12.13
14.44
14.17
27.06
14.38
12.82
28
9.73
Payout ratio%
10.70
10.63
12.88
10.22
12.04
13.34
15.79
14.42
15.30
15.45
14.70
15.30
13.11
91
220.4
Shares (diluted)M
188.5
206.0
179.6
179.3
166.6
151.6
155.5
138.1
130.4
116.0
222.5
(6.98%)
(5.76%)
37
14.22
Buyback yield%
23.29
23.73
25.43
24.00
21.25
23.37
25.36
23.72
21.51
20.93
15.78
23.37
23.54
36
0.859
D/E ratiox
1.522
1.570
1.730
1.606
1.705
1.760
1.616
1.719
1.807
1.670
0.135
1.719
1.688
86
27.94
Enterprise valueSR M
79.19
80.70
89.77
102.3
101.0
118.1
120.1
142.6
140.8
164.8
6.876
10.30%
8.42%
85
57.06
LT debtSR M
22.79
21.89
24.87
29.10
32.73
36.97
43.69
44.39
45.11
47.04
54.76
7.52%
8.39%
30
Cost of revenue
1.97%
1.00×
Operating expenses
2.67%
1.07×
Property and equipment
17.19%