315.7
RevenueSR M
333.0
339.5
342.1
356.7
372.7
375.1
385.8
392.1
407.9
412.0
324.5
2.02%
2.28%
95
21.31
Revenue growth%
19.14
17.34
14.79
14.67
14.54
15.05
16.06
13.37
12.96
13.13
9.75
13.37
14.73
22
24.85
Gross margin%
20.16
21.42
20.00
19.17
21.98
19.24
21.07
19.52
18.49
19.50
9.56
19.50
19.76
33
15.74
Operating margin%
21.98
21.43
23.80
25.38
27.23
25.56
25.98
23.58
24.74
25.27
6.56
25.27
25.00
57
5.52
Net margin%
31.93
32.89
33.66
36.58
33.86
32.48
30.47
33.31
31.88
34.42
19.82
32.48
33.10
92
8.850
P/E ratio (avg)x
52.95
63.54
75.70
87.59
88.97
105.3
117.1
123.1
125.8
136.3
32.85
123.1
97.11
20
28.20
EV/EBITx
25.09
26.00
27.43
27.39
28.56
28.96
29.33
26.27
25.66
26.17
12.27
26.27
26.83
76
8.49
FCF yield (avg)%
10.16
11.89
12.58
11.50
8.94
6.08
6.23
6.07
8.58
9.32
28.27
6.23
9.13
41
22.38
FCF margin%
21.67
24.37
23.33
24.99
25.50
27.02
29.69
28.84
25.85
23.19
8.07
27.02
25.25
84
0.981
FCF / Net incomex
1.790
1.705
1.735
1.680
1.870
1.898
2.136
2.529
2.553
2.675
0.159
2.529
1.884
22
23.21
ROIC%
15.04
16.22
14.57
14.46
14.14
13.90
15.43
13.14
10.73
12.64
15.35
13.14
14.30
72
22.01
Return on equity%
4.68
2.87
4.57
5.17
7.70
9.29
10.06
9.96
12.62
14.13
15.81
10.06
8.50
13
12.13
Return on assets%
15.38
17.86
16.61
17.92
17.55
15.78
15.95
16.42
19.12
16.87
27.10
16.42
16.74
53
1.47
EPSSR
0.99
1.02
1.17
1.38
1.55
1.53
1.70
1.71
1.82
2.10
1.64
6.21%
9.38%
—
26.91
EPS growth%
0.40
0.40
0.89
0.40
1.82
0.40
0.40
3.27
0.60
3.39
16.88
0.60
0.50
69
1.33
Bookvalue per shSR
0.61
0.67
0.59
0.60
0.60
0.64
0.68
0.74
0.69
0.68
1.58
2.57%
1.42%
—
0.36
FCF per shareSR
0.88
0.86
0.89
0.82
0.86
0.87
0.89
0.89
0.91
0.90
2.22
0.69%
0.69%
—
1.79
Dividend per shSR
0.57
0.61
0.68
0.74
0.70
0.79
0.81
0.85
0.82
0.78
1.05
2.30%
2.19%
—
3.51
Div yield (avg)%
14.67
14.65
15.69
12.99
13.51
13.79
16.47
15.53
18.39
17.51
9.35
16.47
15.10
39
8.29
Payout ratio%
15.24
15.97
17.61
15.82
13.16
11.87
10.09
8.01
5.64
6.50
29.12
8.01
12.52
14
141.3
Shares (diluted)M
187.4
193.9
201.1
220.5
260.8
269.5
305.9
335.5
341.3
381.9
142.3
7.93%
7.48%
78
14.74
Buyback yield%
13.03
14.13
12.46
12.29
13.02
12.95
10.01
12.65
11.02
10.37
17.28
11.02
12.56
87
0.214
D/E ratiox
2.459
2.628
2.525
2.510
2.755
2.926
3.436
3.636
3.711
3.810
0.586
3.636
2.841
34
255.5
Enterprise valueSR M
373.6
348.9
352.0
323.4
338.9
354.2
363.2
347.0
366.8
344.1
63.18
0.30%
(1.39%)
77
0.396
LT debtSR B
0.579
0.587
0.664
0.648
0.708
0.824
0.902
0.997
1.106
1.143
0.279
10.05%
6.79%
7
Cost of revenue
2.28%
1.00×
Operating expenses
1.53%
0.93×
Cash and investments
19.19%
Property and equipment
16.56%
Spread over hurdle
(1.57%)