574.3
RevenueSR M
538.7
536.9
540.8
538.6
553.9
561.7
578.7
585.4
606.5
620.2
616.1
2.29%
1.54%
86
6.73
Revenue growth%
28.82
26.68
27.84
28.50
27.59
25.54
25.68
26.94
26.02
24.15
26.06
25.68
26.81
46
13.07
Gross margin%
22.79
22.19
24.61
23.01
24.16
26.72
27.51
30.43
27.65
25.46
4.61
27.51
25.03
33
14.96
Operating margin%
6.93
5.03
2.96
0.73
0.40
0.40
0.40
0.40
1.26
1.52
21.14
0.40
1.00
70
19.56
Net margin%
25.52
22.78
22.73
24.92
22.35
19.58
21.93
23.16
26.14
24.66
20.17
23.16
22.97
20
35.43
P/E ratio (avg)x
12.48
11.93
12.66
12.80
11.81
12.27
11.14
12.01
12.92
11.95
15.41
12.01
12.14
52
8.273
EV/EBITx
23.89
21.21
19.07
17.34
17.00
16.55
16.71
18.61
18.63
18.02
7.531
18.02
18.32
80
16.33
FCF yield (avg)%
19.52
18.17
20.86
21.88
22.75
22.22
21.86
20.82
18.83
20.33
15.65
20.82
20.84
89
10.97
FCF margin%
14.45
13.74
13.93
11.77
14.50
14.90
12.09
10.19
8.50
7.77
13.92
10.19
12.91
56
0.230
FCF / Net incomex
0.661
0.597
0.561
0.514
0.531
0.532
0.488
0.454
0.421
0.384
0.212
0.454
0.522
39
24.27
ROIC%
24.18
22.62
24.67
24.83
26.65
27.03
24.68
26.53
24.83
25.65
4.30
25.65
24.83
44
16.37
Return on equity%
19.89
22.77
21.64
21.05
18.97
18.70
21.52
23.72
26.51
24.93
13.99
23.72
21.58
88
22.20
Return on assets%
4.23
3.83
2.15
5.11
3.88
3.10
3.55
4.61
3.57
5.71
4.42
3.57
3.86
44
2.42
EPSSR
1.15
1.01
1.10
1.21
1.15
1.22
1.08
0.96
0.96
1.00
2.59
(2.87%)
(1.86%)
—
28.90
EPS growth%
26.32
27.05
25.34
24.03
26.68
28.48
27.61
27.62
26.19
24.24
25.04
27.61
26.50
9
1.57
Bookvalue per shSR
4.87
4.44
4.45
4.62
4.93
4.56
4.67
4.83
4.76
4.58
0.64
(1.47%)
(0.95%)
—
0.69
FCF per shareSR
3.90
3.79
3.61
3.38
3.16
2.98
3.05
3.12
3.44
3.29
3.77
0.79%
(1.17%)
—
2.66
Dividend per shSR
3.38
3.55
3.81
3.73
3.71
3.78
4.05
4.18
5.00
5.94
4.50
9.84%
6.41%
—
8.54
Div yield (avg)%
28.58
30.66
32.05
29.07
28.69
25.91
25.26
25.14
23.74
23.53
15.99
25.14
27.25
23
6.63
Payout ratio%
24.57
27.29
25.67
25.57
23.47
24.97
24.03
25.45
23.19
21.65
3.50
24.03
24.77
28
71.45
Shares (diluted)M
67.30
65.04
72.81
72.65
82.58
80.09
86.87
98.14
96.11
94.99
71.60
2.84%
3.90%
66
28.87
Buyback yield%
10.94
12.57
12.38
11.94
9.12
7.04
6.38
7.19
7.61
7.73
17.32
7.19
8.43
43
1.613
D/E ratiox
0.843
0.772
0.696
0.733
0.633
0.543
0.527
0.572
0.569
0.563
0.105
0.563
0.603
82
477.9
Enterprise valueSR M
62.46
66.60
61.13
62.93
62.19
61.39
67.76
67.93
69.58
65.08
542.9
0.91%
0.43%
18
328.5
LT debtSR M
169.4
161.9
171.2
167.2
184.4
200.8
205.4
227.8
252.4
243.7
33.46
5.74%
4.93%
93
Cost of revenue
1.56%
1.00×
Operating expenses
1.46%
0.99×
Cash and investments
19.02%
Return on capital
102.43%
Spread over hurdle
92.46%