454.8
RevenueSR M
971.5
968.5
954.2
971.0
966.5
965.7
968.1
955.4
948.5
944.7
502.9
(0.45%)
(0.32%)
30
28.79
Revenue growth%
19.41
21.08
18.57
19.80
18.80
19.52
20.86
18.69
21.54
20.99
11.42
20.86
19.66
19
24.07
Gross margin%
14.44
11.53
14.31
16.60
17.66
16.79
13.98
14.74
13.56
11.08
3.81
13.98
14.37
86
14.24
Operating margin%
34.19
33.18
30.69
31.92
31.38
32.87
33.22
33.63
32.26
31.42
27.80
32.87
32.57
27
19.04
Net margin%
8.29
9.42
12.20
14.00
12.91
15.37
14.44
17.44
15.09
16.17
24.61
15.37
14.22
71
28.27
P/E ratio (avg)x
55.07
58.76
64.45
73.46
74.41
81.71
87.36
93.82
104.0
122.5
6.620
93.82
78.06
74
33.90
EV/EBITx
6.160
6.274
6.807
7.357
8.093
7.505
6.899
7.282
7.704
7.192
37.14
7.282
7.237
93
9.05
FCF yield (avg)%
25.18
26.76
27.42
25.89
23.31
23.55
23.30
26.00
27.16
28.26
10.46
26.00
25.94
73
8.23
FCF margin%
4.89
7.48
4.91
4.82
5.57
7.44
8.90
11.13
8.28
5.29
29.27
8.28
6.51
67
1.161
FCF / Net incomex
0.092
0.089
0.077
0.074
0.074
0.079
0.067
0.071
0.076
0.073
0.960
0.073
0.075
7
19.12
ROIC%
4.55
2.79
0.95
0.40
0.40
1.78
0.66
2.86
4.01
6.35
12.46
2.86
2.29
90
7.50
Return on equity%
31.07
33.03
33.17
33.79
32.15
33.49
34.32
34.33
33.73
33.60
19.53
33.73
33.55
46
3.43
Return on assets%
2.95
2.41
2.09
1.83
3.65
6.56
4.44
4.19
2.91
0.40
12.99
4.19
2.93
30
2.87
EPSSR
2.54
2.82
3.32
3.47
3.67
3.96
4.00
3.90
4.22
5.03
3.03
6.49%
7.13%
—
21.98
EPS growth%
25.91
24.00
26.91
25.72
23.05
21.45
21.59
19.66
22.20
22.90
11.01
21.59
22.98
39
2.33
Bookvalue per shSR
2.34
2.65
2.89
2.90
2.99
3.25
3.54
4.00
4.53
4.53
1.21
8.69%
8.47%
—
1.85
FCF per shareSR
1.59
1.51
1.48
1.35
1.21
1.32
1.34
1.43
1.40
1.53
3.16
4.78%
(0.77%)
—
0.75
Dividend per shSR
3.48
3.83
3.39
3.27
3.16
3.37
3.48
3.71
3.87
3.92
2.52
4.40%
2.06%
—
2.70
Div yield (avg)%
10.50
9.93
8.01
5.73
6.14
8.35
7.69
6.22
6.84
8.89
12.01
7.69
7.85
29
28.43
Payout ratio%
16.15
14.01
16.48
15.83
14.18
14.67
13.28
12.68
9.86
12.48
23.08
12.68
14.10
83
183.9
Shares (diluted)M
206.7
199.7
207.0
195.3
198.6
227.1
230.5
260.4
277.8
260.2
192.6
5.55%
2.70%
89
18.02
Buyback yield%
1.48
2.12
0.71
0.40
0.40
0.40
0.40
2.09
0.40
0.40
19.64
0.40
0.40
71
1.020
D/E ratiox
1.858
2.108
2.192
2.402
2.737
2.677
3.072
3.022
3.376
3.739
0.984
3.072
2.707
74
0.504
Enterprise valueSR B
1.194
1.210
1.140
1.135
1.305
1.326
1.319
1.329
1.355
1.301
0.213
(0.06%)
1.70%
75
708.9
LT debtSR M
385.9
372.6
419.7
458.7
481.6
515.2
544.5
560.9
574.5
637.5
943.5
5.77%
4.55%
78
Cost of revenue
(0.71%)
0.96×
Operating expenses
0.07%
1.04×
Cash and investments
17.07%
Spread over hurdle
10.90%