263.1
RevenueSR M
133.0
144.5
157.4
174.1
190.6
205.6
221.2
245.0
262.3
284.8
269.8
8.36%
8.92%
83
9.33
Revenue growth%
21.98
22.36
24.82
25.76
26.42
28.97
26.87
28.21
30.55
31.98
4.10
28.97
26.64
90
2.85
Gross margin%
10.26
8.13
9.63
10.05
11.41
11.03
13.69
14.13
12.49
14.15
22.00
13.69
11.22
21
4.76
Operating margin%
18.13
19.54
19.59
22.12
23.06
21.99
23.66
23.38
22.73
21.60
8.10
22.73
22.06
10
26.75
Net margin%
16.40
14.38
14.78
16.93
16.78
18.57
17.48
18.03
15.99
18.68
8.11
18.03
16.86
81
7.725
P/E ratio (avg)x
31.76
31.73
37.06
39.50
40.52
46.10
45.50
53.44
54.00
59.97
8.022
53.44
43.01
94
33.98
EV/EBITx
29.72
31.28
27.61
30.08
29.91
26.11
25.64
27.35
28.41
26.33
11.42
26.33
28.01
61
16.97
FCF yield (avg)%
27.07
26.31
23.36
23.63
22.24
23.46
25.72
25.56
25.71
23.52
19.02
25.56
24.60
38
17.55
FCF margin%
23.12
21.19
21.27
23.91
23.05
22.51
23.07
22.77
21.87
22.17
12.24
22.51
22.64
32
1.118
FCF / Net incomex
2.221
2.609
2.909
3.396
3.950
4.406
4.395
4.601
5.162
5.856
0.615
4.601
4.172
6
20.49
ROIC%
26.82
28.43
27.27
26.88
26.90
25.15
25.35
25.13
23.24
22.34
16.13
25.13
26.08
83
16.48
Return on equity%
25.83
24.88
25.10
24.96
27.06
28.13
28.50
25.53
27.85
27.41
22.13
27.85
26.44
84
6.48
Return on assets%
3.72
2.58
5.51
5.52
3.84
4.68
4.13
5.49
3.13
0.72
22.83
4.13
3.98
28
0.23
EPSSR
0.36
0.38
0.43
0.47
0.49
0.46
0.50
0.46
0.49
0.54
0.25
1.93%
5.31%
—
16.33
EPS growth%
3.24
3.95
4.74
4.00
6.79
8.27
6.32
4.91
5.29
6.28
2.51
6.28
5.10
28
0.31
Bookvalue per shSR
0.23
0.22
0.21
0.19
0.16
0.16
0.14
0.14
0.13
0.12
0.14
(6.07%)
(5.69%)
—
0.35
FCF per shareSR
0.07
0.07
0.08
0.08
0.09
0.09
0.08
0.09
0.09
0.09
0.11
(0.83%)
2.84%
—
0.35
Dividend per shSR
0.39
0.39
0.40
0.41
0.49
0.49
0.48
0.56
0.64
0.70
0.37
7.64%
6.26%
—
28.11
Div yield (avg)%
10.66
8.10
5.81
8.16
7.97
5.31
6.26
4.45
6.26
4.84
20.15
5.31
6.26
94
10.23
Payout ratio%
34.16
31.23
33.52
34.66
37.21
34.74
37.00
37.04
36.20
38.74
5.41
37.00
35.47
68
404.0
Shares (diluted)M
437.8
395.1
441.7
477.1
495.0
534.7
508.2
557.6
564.0
602.0
394.2
3.99%
4.21%
21
12.62
Buyback yield%
20.32
20.97
18.24
19.30
22.04
19.47
17.25
16.26
18.50
17.55
17.30
17.55
18.90
28
1.153
D/E ratiox
0.974
1.164
1.137
1.325
1.580
1.779
1.971
1.980
1.991
2.317
0.315
1.980
1.679
13
160.3
Enterprise valueSR M
201.9
226.8
258.1
286.9
325.4
356.3
347.4
332.5
367.9
377.1
96.39
2.99%
7.69%
91
226.1
LT debtSR M
212.3
204.5
231.7
247.8
257.1
269.2
247.0
240.7
261.8
300.3
171.0
3.16%
4.83%
58
Cost of revenue
8.91%
1.00×
Operating expenses
9.06%
1.01×
Goodwill & intangibles
18.25%
Spread over hurdle
(3.86%)