106.2
RevenueSR M
103.8
106.0
112.9
119.0
123.0
126.1
134.1
142.9
148.2
154.9
114.4
4.72%
4.49%
27
12.66
Revenue growth%
5.99
3.29
3.27
3.04
0.40
1.83
2.78
3.10
1.20
3.24
22.18
2.78
3.07
55
23.69
Gross margin%
9.31
6.60
6.16
6.99
5.78
5.51
2.71
3.93
2.91
0.40
25.48
2.91
5.64
69
26.19
Operating margin%
10.76
8.72
6.61
9.41
8.17
11.05
11.77
10.25
9.58
11.55
9.40
11.05
9.92
9
5.63
Net margin%
15.66
17.63
17.55
20.45
21.38
18.41
19.94
17.12
18.46
19.21
28.82
18.46
18.44
35
9.132
P/E ratio (avg)x
7.950
7.716
8.435
8.747
8.391
8.801
9.586
10.79
11.52
12.82
8.887
10.79
8.774
7
20.76
EV/EBITx
12.42
13.70
13.72
13.91
15.82
15.05
16.29
18.23
17.48
17.14
33.59
17.14
15.44
16
17.01
FCF yield (avg)%
17.61
19.23
22.13
20.08
22.46
20.09
21.60
24.32
26.77
25.44
18.65
24.32
21.86
78
13.62
FCF margin%
8.32
11.13
11.00
12.78
10.42
7.61
4.91
5.39
5.11
2.47
15.69
5.11
7.96
90
0.926
FCF / Net incomex
2.164
2.478
2.580
2.993
3.364
3.281
3.524
3.432
3.851
4.509
1.776
3.524
3.323
41
26.44
ROIC%
18.55
16.94
18.15
15.93
18.44
18.18
18.93
16.05
18.70
19.01
12.38
18.70
18.31
83
26.14
Return on equity%
13.66
16.59
19.40
19.59
19.24
16.99
18.45
19.26
21.96
19.16
4.40
19.16
19.20
27
25.01
Return on assets%
8.14
7.37
9.54
7.88
10.44
8.02
10.19
11.37
11.28
10.64
20.31
10.64
9.87
28
0.27
EPSSR
0.33
0.29
0.25
0.22
0.24
0.24
0.25
0.27
0.29
0.27
0.28
2.35%
(3.36%)
—
5.02
EPS growth%
13.87
16.80
14.49
17.29
18.12
20.68
21.31
23.57
22.72
23.41
4.70
22.72
19.40
64
0.45
Bookvalue per shSR
1.07
1.08
1.13
1.22
1.41
1.62
1.83
2.08
2.35
2.49
0.38
12.05%
10.10%
—
0.55
FCF per shareSR
0.55
0.48
0.49
0.51
0.49
0.49
0.45
0.47
0.47
0.44
0.53
(2.20%)
(3.12%)
—
0.12
Dividend per shSR
1.19
1.28
1.31
1.44
1.55
1.48
1.63
1.66
1.95
2.20
0.13
7.33%
8.14%
—
9.30
Div yield (avg)%
31.70
31.78
30.88
31.62
30.70
30.88
32.48
31.28
33.84
32.17
15.96
32.17
31.66
55
22.63
Payout ratio%
7.73
8.85
8.62
7.88
8.54
9.23
8.28
7.34
5.77
7.06
13.75
7.34
8.08
78
104.2
Shares (diluted)M
107.9
119.9
108.4
96.90
99.70
112.3
105.2
105.6
118.1
114.3
99.83
2.77%
1.17%
34
15.10
Buyback yield%
16.63
17.21
19.05
18.67
18.91
19.33
22.08
24.36
23.40
24.99
8.09
23.40
19.19
35
0.527
D/E ratiox
2.225
2.399
2.859
2.923
3.158
3.134
3.540
3.419
3.834
3.724
1.457
3.540
3.146
8
70.24
Enterprise valueSR M
46.01
44.86
45.91
52.83
54.57
59.35
63.51
70.29
70.25
71.22
36.37
5.47%
4.60%
82
48.09
LT debtSR M
24.37
22.44
23.04
24.25
22.11
20.28
20.07
21.27
19.64
19.34
54.17
(2.64%)
(3.57%)
11
Cost of revenue
4.49%
1.00×
Operating expenses
3.80%
0.94×
Goodwill & intangibles
14.73%