221.7
RevenueSR M
691.0
703.3
698.2
719.0
725.6
735.1
751.3
745.3
758.9
772.5
233.7
1.26%
1.02%
45
20.69
Revenue growth%
39.13
39.77
40.53
42.15
41.25
42.93
40.79
43.24
43.23
43.62
20.93
43.23
41.70
67
6.70
Gross margin%
16.79
17.22
15.87
14.88
14.40
14.69
16.52
18.65
20.03
17.46
13.55
17.46
16.65
13
12.85
Operating margin%
26.23
28.32
27.67
26.94
26.56
27.12
29.20
28.54
29.63
31.31
22.95
29.20
28.00
62
15.92
Net margin%
14.56
17.52
20.42
19.86
21.43
20.19
17.63
16.06
15.57
15.28
4.37
16.06
17.57
45
23.78
P/E ratio (avg)x
56.54
62.43
73.01
70.66
81.88
85.87
96.99
99.47
98.23
115.9
30.32
98.23
83.87
61
22.18
EV/EBITx
7.820
8.256
8.391
9.763
11.19
11.74
12.47
11.82
11.49
10.88
31.34
11.74
11.03
30
27.31
FCF yield (avg)%
1.82
0.40
2.86
1.88
4.16
4.40
4.17
2.76
5.52
4.21
19.77
4.21
3.51
39
2.09
FCF margin%
12.87
9.89
7.21
7.87
7.66
6.69
9.10
8.96
8.72
9.53
19.74
8.96
8.84
32
0.474
FCF / Net incomex
0.708
0.747
0.788
0.749
0.770
0.834
0.762
0.840
0.853
0.956
1.602
0.840
0.779
40
16.73
ROIC%
2.35
1.21
3.24
1.09
0.40
3.25
0.74
0.40
2.15
3.25
20.60
2.15
1.68
48
14.84
Return on equity%
14.63
17.25
17.55
16.33
16.74
19.52
20.89
21.50
22.90
22.04
5.83
21.50
18.53
74
21.48
Return on assets%
10.01
11.41
14.38
12.00
13.35
15.49
17.06
17.10
18.46
20.45
2.78
17.10
14.93
80
8.57
EPSSR
10.81
12.00
13.46
13.43
15.37
17.96
20.39
23.64
25.17
24.72
9.09
9.97%
9.03%
—
6.12
EPS growth%
14.80
13.79
11.87
9.44
7.10
9.06
6.71
8.37
6.74
3.90
16.05
6.74
8.72
38
12.39
Bookvalue per shSR
21.63
24.20
23.97
25.08
28.18
32.08
32.45
37.75
40.86
42.27
2.03
8.45%
8.33%
—
6.45
FCF per shareSR
5.18
5.47
5.38
5.16
5.43
5.69
5.56
5.39
5.59
6.39
3.42
3.30%
2.48%
—
10.60
Dividend per shSR
9.42
10.21
10.40
11.36
11.63
11.76
12.46
13.50
15.23
15.74
11.00
6.24%
5.84%
—
15.51
Div yield (avg)%
14.62
14.00
11.34
10.75
10.41
7.44
6.92
6.07
5.73
4.96
21.33
6.07
8.93
59
5.37
Payout ratio%
15.34
12.54
13.58
13.56
15.74
15.54
12.65
14.90
16.58
15.87
17.79
15.54
15.12
19
74.97
Shares (diluted)M
98.94
92.88
87.46
84.97
80.34
71.99
69.65
67.33
66.12
59.23
72.85
(5.92%)
(4.13%)
71
12.97
Buyback yield%
10.51
7.73
9.70
7.27
4.97
3.67
0.90
0.40
0.40
0.40
23.61
0.40
4.32
67
0.743
D/E ratiox
2.791
3.052
3.589
4.258
4.692
5.638
6.413
7.152
7.783
8.222
0.664
7.152
5.165
60
0.524
Enterprise valueSR B
0.927
1.042
1.021
0.976
0.921
0.930
0.912
1.013
1.102
1.244
0.202
6.20%
3.47%
79
0.849
LT debtSR B
0.605
0.659
0.649
0.732
0.850
0.947
1.073
1.144
1.137
1.105
0.534
5.40%
5.83%
47
Cost of revenue
1.22%
1.02×
Operating expenses
0.42%
0.94×
Goodwill & intangibles
19.82%
Spread over hurdle
16.87%