22.00
RevenueSR M
33.65
36.29
38.66
41.99
44.32
47.04
50.00
54.58
57.90
60.72
24.21
6.50%
6.57%
35
14.14
Revenue growth%
27.23
26.72
29.66
28.24
29.14
26.30
26.90
29.82
29.06
26.68
20.53
26.90
27.74
92
27.05
Gross margin%
20.74
19.11
21.58
19.48
21.50
20.97
18.62
19.99
18.88
19.27
28.51
19.27
19.73
82
23.13
Operating margin%
28.87
29.37
26.80
27.95
26.16
25.25
25.43
25.73
28.61
28.80
7.68
25.73
27.38
89
7.93
Net margin%
24.45
24.79
27.05
26.71
28.52
28.06
26.60
26.41
25.95
24.29
15.61
26.41
26.51
29
20.32
P/E ratio (avg)x
12.59
12.49
11.50
10.65
9.794
8.911
8.290
8.330
9.159
8.233
29.67
8.330
9.476
65
34.57
EV/EBITx
25.40
26.32
30.66
29.65
33.42
34.87
33.96
33.79
35.52
35.38
16.52
34.87
33.61
88
18.34
FCF yield (avg)%
12.90
10.79
8.93
9.75
7.79
10.69
10.77
13.54
12.50
15.14
27.09
12.50
10.78
6
29.87
FCF margin%
26.66
28.80
26.73
26.63
28.01
26.76
27.07
26.92
26.78
27.51
7.66
26.92
26.85
51
0.546
FCF / Net incomex
0.615
0.666
0.670
0.621
0.531
0.458
0.394
0.353
0.338
0.301
1.337
0.353
0.495
17
28.61
ROIC%
8.14
5.30
7.97
9.02
9.12
7.73
7.82
7.93
8.72
7.12
14.28
7.82
7.95
90
18.09
Return on equity%
11.52
9.06
9.83
8.44
10.26
7.72
7.10
5.76
3.93
2.74
20.87
5.76
8.08
78
8.38
Return on assets%
23.35
24.71
24.23
24.57
26.52
24.41
26.69
27.47
24.99
24.53
29.46
24.99
24.64
23
0.18
EPSSR
0.09
0.10
0.11
0.10
0.10
0.10
0.09
0.08
0.09
0.09
0.19
(0.99%)
(0.21%)
—
24.18
EPS growth%
26.19
26.02
26.82
25.48
27.42
29.89
29.01
28.16
27.75
27.29
21.42
28.16
27.36
31
0.55
Bookvalue per shSR
0.44
0.51
0.49
0.54
0.56
0.61
0.63
0.69
0.75
0.87
0.59
9.06%
8.03%
—
0.13
FCF per shareSR
0.11
0.11
0.10
0.09
0.09
0.08
0.08
0.09
0.08
0.09
0.48
0.85%
(2.47%)
—
0.11
Dividend per shSR
0.22
0.21
0.19
0.21
0.18
0.16
0.18
0.16
0.14
0.13
0.51
(7.43%)
(5.39%)
—
28.73
Div yield (avg)%
22.23
25.20
27.81
28.68
27.18
26.58
24.61
22.47
24.42
24.66
15.58
24.61
24.93
28
8.49
Payout ratio%
24.90
25.49
23.38
21.31
18.75
20.32
22.46
23.20
25.53
23.58
26.22
23.20
23.29
14
106.2
Shares (diluted)M
142.7
150.2
148.6
152.2
146.9
144.8
141.4
160.1
152.8
159.2
109.5
1.63%
1.75%
65
25.54
Buyback yield%
18.57
20.19
22.96
25.44
23.29
21.80
23.35
22.87
24.03
26.39
9.07
23.35
23.12
63
0.249
D/E ratiox
1.478
1.640
1.924
1.950
2.203
2.440
2.887
3.081
3.295
3.400
1.689
3.081
2.322
60
51.69
Enterprise valueSR M
52.97
56.71
58.42
62.79
66.19
69.46
70.54
75.74
74.65
78.69
74.00
3.52%
2.71%
54
8.412
LT debtSR M
48.09
51.87
53.67
55.99
57.74
54.94
62.39
59.73
60.44
65.49
35.62
2.55%
2.78%
31
Cost of revenue
6.80%
1.02×
Operating expenses
6.54%
1.00×
Goodwill & intangibles
21.14%
Spread over hurdle
(2.42%)