51.31
RevenueSR M
51.86
56.92
62.08
66.98
73.88
79.26
87.04
92.87
100.7
111.4
53.63
8.57%
8.98%
95
28.39
Revenue growth%
4.69
7.35
9.64
7.61
8.01
9.84
12.59
10.32
8.44
7.13
16.90
9.84
8.23
83
4.81
Gross margin%
14.47
12.43
12.78
10.34
10.93
12.86
9.98
11.19
13.57
15.28
4.36
12.86
12.61
92
10.74
Operating margin%
18.51
16.73
16.07
15.22
16.62
19.09
19.17
17.51
17.90
15.08
8.23
17.90
17.12
28
17.34
Net margin%
7.02
9.60
10.77
9.30
7.80
8.72
9.32
7.34
8.75
6.97
7.75
8.72
8.73
60
19.78
P/E ratio (avg)x
37.00
37.66
42.77
48.79
48.03
49.28
53.70
53.59
60.93
60.34
32.95
53.70
49.04
66
32.87
EV/EBITx
16.79
18.37
19.72
20.64
20.00
19.82
19.02
20.36
19.90
21.97
20.03
19.90
19.86
61
19.36
FCF yield (avg)%
13.46
11.87
12.37
10.84
11.49
11.61
10.19
8.48
6.48
6.10
2.05
8.48
11.16
26
23.41
FCF margin%
24.24
21.46
22.50
21.53
20.07
20.88
21.84
21.05
20.45
21.74
18.27
21.05
21.50
43
1.214
FCF / Net incomex
0.681
0.649
0.590
0.611
0.667
0.629
0.562
0.494
0.480
0.438
0.413
0.494
0.600
27
12.47
ROIC%
11.57
8.60
9.68
9.35
7.62
5.53
3.60
1.21
2.22
3.37
18.54
3.37
6.57
21
13.49
Return on equity%
18.88
16.25
15.12
14.16
11.33
11.87
10.68
12.73
11.74
10.76
13.24
11.74
12.30
66
3.47
Return on assets%
12.73
13.57
15.87
13.19
12.85
10.25
11.83
14.12
14.86
13.03
7.33
13.03
13.11
38
0.51
EPSSR
2.16
2.11
2.27
2.29
2.50
2.55
2.95
2.95
3.32
3.75
0.53
8.45%
6.16%
—
15.06
EPS growth%
5.44
3.02
1.64
1.24
0.40
0.40
1.75
0.40
0.40
0.40
14.95
0.40
0.82
65
1.20
Bookvalue per shSR
1.73
1.60
1.46
1.39
1.43
1.45
1.30
1.35
1.41
1.41
0.70
(0.24%)
(2.17%)
—
0.56
FCF per shareSR
1.13
1.26
1.16
1.12
1.03
1.11
1.22
1.13
1.23
1.19
1.48
2.83%
0.02%
—
0.85
Dividend per shSR
1.13
1.25
1.39
1.27
1.22
1.17
1.20
1.18
1.11
1.20
0.44
(0.38%)
(0.09%)
—
2.19
Div yield (avg)%
27.62
28.37
29.46
28.53
28.73
26.33
28.18
29.46
27.72
27.35
15.89
27.72
28.27
11
10.41
Payout ratio%
15.71
13.40
13.97
12.40
9.86
7.62
6.41
6.44
7.09
6.66
8.06
6.66
8.74
14
22.84
Shares (diluted)M
29.86
29.32
26.74
29.88
29.27
27.42
25.10
26.45
26.34
27.11
23.10
(1.52%)
0.13%
17
12.26
Buyback yield%
4.88
6.84
9.13
6.61
7.00
4.69
6.17
4.45
3.73
5.67
21.52
4.69
5.92
47
0.536
D/E ratiox
1.513
1.635
1.651
1.780
1.976
2.160
2.407
2.702
2.890
3.033
1.310
2.702
2.068
26
65.58
Enterprise valueSR M
137.5
152.6
166.5
164.2
148.8
140.9
130.4
135.0
144.1
154.8
143.6
0.80%
1.50%
26
96.27
LT debtSR M
78.44
81.96
91.76
102.2
117.3
131.7
144.4
143.9
152.3
165.4
35.96
7.11%
7.61%
22
Cost of revenue
8.98%
1.00×
Operating expenses
8.34%
0.94×
Property and equipment
20.62%
Goodwill & intangibles
15.66%
Spread over hurdle
(8.77%)