144.1
RevenueSR M
229.0
248.3
273.8
294.2
319.7
351.4
381.7
409.9
438.6
476.6
158.5
8.31%
8.42%
73
27.51
Revenue growth%
30.83
29.14
30.35
32.89
33.04
32.51
34.42
36.40
38.24
37.06
7.81
36.40
32.97
78
18.84
Gross margin%
9.67
8.43
8.18
5.64
7.23
5.40
6.04
7.36
5.89
8.72
10.81
6.04
7.29
51
2.01
Operating margin%
27.62
26.76
24.89
27.43
28.72
29.18
31.73
31.94
34.37
36.85
9.07
31.94
28.95
48
3.81
Net margin%
20.89
18.24
16.05
18.93
20.36
20.75
19.73
20.20
20.73
21.83
10.83
20.73
20.28
39
11.88
P/E ratio (avg)x
9.637
10.04
11.66
12.72
13.84
15.82
17.25
17.13
18.95
22.15
11.53
17.25
14.83
39
24.98
EV/EBITx
53.18
50.35
56.21
57.60
62.44
69.53
76.42
72.37
72.38
78.60
21.01
72.38
65.98
61
20.88
FCF yield (avg)%
18.85
21.39
23.67
22.88
21.16
18.95
20.09
21.28
19.42
16.71
25.61
19.42
20.63
65
17.60
FCF margin%
15.96
17.15
19.89
21.91
22.21
20.49
20.27
20.82
21.45
22.74
4.12
20.82
20.65
69
0.479
FCF / Net incomex
1.029
0.997
0.972
0.992
0.883
0.906
0.884
0.917
0.834
0.861
1.365
0.884
0.912
90
14.02
ROIC%
12.62
11.59
10.73
9.44
7.43
7.02
4.62
4.91
2.37
0.40
9.10
4.62
7.22
69
16.20
Return on equity%
25.29
25.15
24.03
24.29
24.02
21.81
23.36
22.01
19.40
19.06
6.42
21.81
23.69
7
20.52
Return on assets%
25.19
24.75
27.07
24.23
21.73
21.53
20.83
22.31
21.32
23.65
25.21
21.53
22.98
89
0.80
EPSSR
1.45
1.58
1.65
1.74
1.70
1.76
1.60
1.66
1.52
1.36
0.83
(4.41%)
(0.36%)
—
6.07
EPS growth%
31.72
29.38
30.94
29.47
27.95
26.98
28.57
30.33
33.08
34.79
23.00
30.33
29.90
56
1.46
Bookvalue per shSR
2.37
2.44
2.29
2.01
2.18
2.00
2.02
1.94
1.71
1.51
2.44
(7.03%)
(5.56%)
—
1.53
FCF per shareSR
0.63
0.76
0.87
0.97
1.03
1.09
1.08
1.28
1.35
1.42
1.16
6.60%
8.16%
—
0.54
Dividend per shSR
0.41
0.44
0.45
0.48
0.44
0.45
0.50
0.47
0.44
0.40
1.09
(2.08%)
(1.32%)
—
24.91
Div yield (avg)%
0.40
3.04
4.71
3.99
4.54
4.22
4.70
7.18
8.99
9.60
26.17
7.18
4.62
82
18.42
Payout ratio%
16.73
19.70
21.86
19.21
19.76
18.40
16.94
14.83
14.05
16.64
3.55
16.64
17.67
55
159.8
Shares (diluted)M
206.4
239.8
259.7
254.1
262.6
269.6
317.3
343.7
402.8
466.3
155.9
12.17%
7.89%
33
17.54
Buyback yield%
3.67
1.41
0.40
0.40
0.40
2.80
2.45
2.12
1.29
3.20
6.70
2.45
1.76
81
1.592
D/E ratiox
0.699
0.638
0.628
0.575
0.599
0.615
0.648
0.598
0.645
0.572
0.859
0.615
0.621
35
47.02
Enterprise valueSR M
386.4
399.6
438.0
430.6
431.2
448.3
442.4
442.4
451.4
434.7
531.8
0.16%
0.52%
33
575.2
LT debtSR M
465.7
411.8
394.6
353.9
317.5
271.3
257.3
264.7
256.5
273.7
511.4
(2.92%)
(6.06%)
8
Cost of revenue
8.50%
1.01×
Operating expenses
8.38%
1.00×
Goodwill & intangibles
13.75%
Spread over hurdle
(3.83%)