425.5
RevenueSR M
245.2
261.3
278.4
302.8
325.7
346.4
365.8
394.6
413.4
447.0
467.6
6.54%
6.74%
25
21.94
Revenue growth%
19.96
17.99
16.44
16.87
18.25
15.89
17.00
17.94
18.26
18.62
14.13
17.94
17.96
50
2.22
Gross margin%
22.90
23.04
21.92
24.17
23.03
23.28
22.48
21.83
18.88
17.65
13.82
21.83
22.69
39
13.08
Operating margin%
9.30
7.89
6.99
9.54
8.62
9.64
9.18
6.70
4.84
3.26
2.28
6.70
8.25
36
15.54
Net margin%
27.01
26.74
28.43
29.61
26.97
26.26
26.61
29.24
31.19
32.25
17.39
29.24
27.72
71
16.66
P/E ratio (avg)x
27.84
29.92
27.08
26.93
27.50
27.08
24.64
23.67
21.64
19.24
11.22
23.67
27.00
66
15.51
EV/EBITx
47.00
44.84
45.87
53.35
59.94
62.86
67.66
77.01
80.74
89.35
34.80
77.01
61.40
54
21.63
FCF yield (avg)%
12.31
13.53
15.44
17.02
16.79
18.49
17.95
20.21
22.30
23.00
20.33
20.21
17.48
6
27.68
FCF margin%
8.34
8.77
10.71
9.94
7.83
10.42
11.48
12.80
12.93
11.12
26.78
11.48
10.56
34
1.242
FCF / Net incomex
0.654
0.647
0.723
0.689
0.744
0.830
0.748
0.682
0.692
0.688
1.059
0.692
0.690
49
3.92
ROIC%
19.90
22.54
24.43
22.60
20.26
19.93
20.16
18.86
17.94
18.44
2.69
18.86
20.04
14
21.97
Return on equity%
12.53
14.28
15.36
16.17
17.05
15.81
16.64
14.70
12.33
11.18
28.39
14.70
15.03
21
16.87
Return on assets%
16.54
18.50
20.76
18.08
15.57
15.59
15.69
13.88
16.03
13.13
17.78
15.59
15.86
93
0.79
EPSSR
0.66
0.62
0.65
0.67
0.70
0.65
0.67
0.75
0.72
0.65
0.88
(1.35%)
1.03%
—
3.03
EPS growth%
23.11
22.63
21.53
20.48
19.20
21.15
19.48
21.00
18.79
17.07
5.75
19.48
20.74
26
0.33
Bookvalue per shSR
1.85
1.83
2.08
2.22
2.38
2.50
2.46
2.71
2.79
3.15
0.32
5.79%
7.09%
—
0.17
FCF per shareSR
1.29
1.41
1.50
1.69
1.85
2.06
2.17
2.48
2.64
2.85
0.65
9.04%
9.66%
—
0.47
Dividend per shSR
0.67
0.63
0.59
0.62
0.58
0.59
0.64
0.70
0.68
0.65
0.57
2.05%
(0.23%)
—
20.13
Div yield (avg)%
5.15
4.37
3.15
4.54
3.71
3.58
4.53
4.08
4.11
1.36
28.31
4.08
4.09
60
22.14
Payout ratio%
19.66
19.30
17.59
19.76
20.97
22.36
21.38
23.70
21.50
22.64
18.83
22.36
21.18
53
126.6
Shares (diluted)M
139.6
144.3
159.2
165.7
156.7
146.5
160.0
159.8
156.2
138.9
122.0
(2.39%)
0.37%
94
6.62
Buyback yield%
17.33
15.19
15.88
18.31
18.72
20.64
21.50
23.47
21.80
20.22
29.27
21.50
19.47
35
1.418
D/E ratiox
1.217
1.292
1.339
1.286
1.179
1.277
1.202
1.207
1.069
1.127
1.628
1.202
1.212
90
352.9
Enterprise valueSR M
216.5
220.4
227.0
216.0
209.7
192.2
191.9
198.3
217.9
245.0
432.8
3.16%
1.35%
38
272.4
LT debtSR M
49.11
47.81
41.53
40.62
39.64
42.51
39.75
43.15
41.38
35.33
255.8
(2.27%)
(3.89%)
21
Cost of revenue
6.89%
1.01×
Operating expenses
6.78%
1.00×
Cash and investments
18.60%
Property and equipment
17.18%
Spread over hurdle
21.91%