433.7
RevenueSR M
689.2
704.4
714.6
724.2
720.0
714.5
718.6
715.1
706.5
723.1
462.5
0.09%
0.40%
67
27.45
Revenue growth%
23.21
25.52
28.52
27.93
27.76
27.62
25.95
24.54
23.62
22.00
8.21
24.54
25.74
45
16.73
Gross margin%
3.80
3.92
1.82
3.21
1.57
0.40
2.12
1.18
3.75
2.09
22.45
2.09
2.10
66
15.74
Operating margin%
5.88
8.82
9.13
7.60
8.70
6.06
4.26
6.26
6.02
5.44
25.18
6.02
6.16
11
15.98
Net margin%
22.96
20.20
18.96
16.47
15.99
14.25
12.32
9.47
8.33
6.50
19.17
9.47
15.12
17
32.11
P/E ratio (avg)x
23.11
27.53
30.90
35.27
35.21
34.23
35.51
34.85
39.88
40.15
24.02
35.51
35.03
16
35.76
EV/EBITx
17.39
18.68
20.49
19.61
22.38
21.88
23.59
26.27
30.10
34.22
14.72
26.27
22.13
73
29.54
FCF yield (avg)%
9.15
6.21
9.08
9.66
11.83
12.45
13.43
11.53
8.99
8.49
15.86
11.53
9.41
19
9.61
FCF margin%
24.97
25.41
24.90
23.83
24.43
24.43
23.41
25.60
25.80
27.34
3.38
25.60
24.93
27
1.657
FCF / Net incomex
1.292
1.101
1.160
1.108
1.147
1.241
1.256
1.112
1.181
1.240
1.602
1.240
1.170
25
29.50
ROIC%
17.61
19.24
16.86
19.06
19.69
18.05
15.95
17.61
19.50
16.98
26.34
17.61
17.83
27
16.66
Return on equity%
18.79
17.70
20.59
22.99
21.77
24.65
22.41
21.64
19.56
17.17
12.59
21.64
21.12
71
17.15
Return on assets%
24.02
23.33
25.13
24.77
26.81
29.29
31.10
29.25
31.95
33.10
8.87
31.10
28.03
27
1.02
EPSSR
2.39
2.09
2.27
2.41
2.53
2.48
2.67
2.78
2.96
2.88
1.09
2.58%
1.96%
—
11.53
EPS growth%
26.26
28.03
27.31
29.25
31.43
32.11
29.70
28.92
26.42
26.17
10.53
28.92
28.47
74
1.52
Bookvalue per shSR
0.68
0.76
0.76
0.69
0.68
0.75
0.76
0.84
0.79
0.86
0.50
4.77%
1.52%
—
0.85
FCF per shareSR
1.49
1.44
1.33
1.38
1.29
1.13
1.20
1.29
1.32
1.24
0.75
(0.77%)
(2.87%)
—
1.47
Dividend per shSR
0.65
0.60
0.55
0.53
0.47
0.42
0.40
0.39
0.34
0.35
1.13
(5.54%)
(7.22%)
—
27.22
Div yield (avg)%
9.04
10.99
10.83
9.97
9.89
8.91
11.86
14.72
12.56
13.41
9.80
12.56
10.91
90
17.50
Payout ratio%
17.51
20.46
23.27
20.35
21.14
19.61
21.53
21.22
24.17
22.96
18.50
21.53
21.18
23
93.64
Shares (diluted)M
135.6
148.8
155.3
142.1
134.7
123.5
137.9
126.6
138.5
142.4
90.73
1.11%
0.87%
47
28.97
Buyback yield%
15.10
16.65
16.93
16.59
18.10
19.22
19.03
19.08
16.16
17.84
28.94
19.03
17.39
67
1.320
D/E ratiox
0.365
0.410
0.400
0.434
0.432
0.492
0.546
0.593
0.633
0.655
1.379
0.593
0.463
49
880.9
Enterprise valueSR M
278.8
281.1
320.1
331.9
362.1
356.6
418.8
492.4
530.4
532.1
267.6
8.00%
7.01%
14
513.1
LT debtSR M
450.1
501.6
554.5
573.1
580.7
568.6
630.8
584.7
646.9
658.9
388.3
2.56%
3.51%
15
Cost of revenue
0.43%
1.00×
Operating expenses
0.39%
1.00×
Goodwill & intangibles
18.90%
Property and equipment
14.73%