596.0
RevenueSR M
785.8
791.6
806.2
828.9
823.6
836.9
838.7
860.9
880.8
881.4
646.0
1.37%
1.15%
45
4.13
Revenue growth%
30.35
30.37
29.84
27.28
25.97
25.04
26.64
26.89
26.77
28.84
26.84
26.77
27.08
45
19.72
Gross margin%
27.12
28.56
26.65
28.84
31.12
28.29
27.55
26.39
23.83
21.03
20.96
26.39
27.34
78
24.36
Operating margin%
7.17
9.83
12.43
15.26
13.12
12.66
12.93
10.26
7.87
7.80
13.47
10.26
11.35
79
11.44
Net margin%
15.69
14.75
16.79
19.36
21.80
18.94
18.67
16.73
17.57
19.18
3.66
18.67
18.12
91
35.51
P/E ratio (avg)x
6.247
5.806
5.848
6.066
5.958
5.428
5.994
6.199
5.707
5.088
7.541
5.707
5.903
18
12.31
EV/EBITx
12.44
11.32
11.88
11.42
10.56
11.75
12.47
13.92
13.91
13.31
29.43
13.31
12.16
69
21.63
FCF yield (avg)%
27.34
25.43
23.08
24.31
26.59
27.08
29.13
29.64
28.56
28.93
4.18
28.93
27.21
54
23.90
FCF margin%
8.83
10.32
10.33
11.82
10.08
12.02
10.37
10.14
13.10
10.65
4.94
10.65
10.35
43
0.737
FCF / Net incomex
0.549
0.575
0.530
0.550
0.506
0.516
0.529
0.493
0.495
0.460
0.927
0.495
0.523
27
26.10
ROIC%
17.50
20.29
18.95
17.00
15.09
16.51
16.69
19.38
17.23
19.17
6.39
17.23
17.37
12
21.75
Return on equity%
9.19
10.36
12.82
14.10
12.67
11.56
9.44
9.50
9.17
10.50
4.71
9.50
10.43
78
11.96
Return on assets%
19.37
19.71
16.85
17.54
19.87
20.90
23.01
20.78
22.22
23.62
6.55
22.22
20.32
87
4.03
EPSSR
1.52
1.74
2.00
2.35
2.46
2.35
2.28
2.16
2.07
2.21
4.47
(2.11%)
5.16%
—
18.09
EPS growth%
2.31
0.83
0.40
0.40
0.40
2.03
1.77
4.55
4.21
2.00
10.63
2.03
1.88
73
1.37
Bookvalue per shSR
4.15
4.49
4.79
4.86
4.84
4.71
4.14
4.14
4.30
4.57
6.12
(1.14%)
1.60%
—
4.98
FCF per shareSR
4.60
5.09
4.93
4.56
5.05
5.49
5.74
5.84
5.55
5.08
5.53
0.14%
1.24%
—
2.37
Dividend per shSR
5.06
5.97
6.73
7.47
7.61
7.67
8.98
9.14
9.55
9.94
5.98
5.49%
7.68%
—
3.42
Div yield (avg)%
4.20
2.56
2.54
0.40
3.24
5.59
7.35
7.56
9.04
7.72
28.93
7.56
4.90
21
28.32
Payout ratio%
5.98
7.12
9.38
10.51
11.12
8.61
6.12
3.93
5.83
8.13
19.20
6.12
7.62
35
108.5
Shares (diluted)M
164.2
166.8
178.5
193.5
216.5
209.7
220.5
215.5
203.4
228.8
110.8
1.11%
4.94%
92
16.45
Buyback yield%
0.40
1.97
2.49
0.40
1.97
3.39
6.09
5.62
6.05
4.78
29.00
5.62
2.94
28
1.484
D/E ratiox
0.396
0.427
0.431
0.404
0.409
0.465
0.476
0.550
0.517
0.509
0.866
0.509
0.448
94
190.1
Enterprise valueSR M
451.7
521.6
570.0
635.3
616.6
628.8
656.5
676.2
781.3
891.6
319.4
7.66%
8.45%
43
0.943
LT debtSR B
0.935
1.024
1.132
1.219
1.453
1.505
1.514
1.729
1.799
1.991
0.786
6.51%
9.42%
90
Cost of revenue
1.26%
1.01×
Operating expenses
1.23%
1.01×
Goodwill & intangibles
16.39%