311.2
RevenueSR M
315.6
331.5
360.3
381.1
414.1
433.1
459.5
487.5
510.2
534.6
334.2
5.24%
6.29%
74
11.20
Revenue growth%
11.24
10.01
9.49
7.69
6.51
8.45
6.20
7.05
4.35
7.29
22.76
7.05
7.49
31
26.38
Gross margin%
18.09
18.85
20.11
22.30
23.71
21.72
20.80
18.83
16.47
14.79
12.31
18.83
19.48
27
2.65
Operating margin%
28.99
31.09
31.45
33.06
31.14
32.12
29.43
28.87
26.46
26.20
7.01
28.87
30.26
15
22.51
Net margin%
22.00
24.34
23.87
21.25
18.43
18.06
18.29
16.18
13.34
11.00
18.95
16.18
18.36
73
23.73
P/E ratio (avg)x
30.54
36.01
42.19
49.29
51.73
57.43
63.67
64.20
67.61
67.85
22.17
64.20
54.58
32
8.618
EV/EBITx
35.65
38.29
43.44
42.00
39.50
39.68
38.74
41.42
44.17
50.09
32.07
41.42
40.55
10
3.40
FCF yield (avg)%
15.98
17.53
15.19
15.83
15.37
16.14
18.02
16.01
18.15
18.74
15.94
18.02
16.08
66
2.14
FCF margin%
10.75
10.85
10.48
9.18
9.76
8.25
5.38
3.48
3.55
4.33
10.23
4.33
8.71
65
1.379
FCF / Net incomex
1.833
1.823
1.930
1.980
2.263
2.203
2.239
2.364
2.399
2.274
1.138
2.274
2.221
94
23.07
ROIC%
24.39
24.84
25.10
23.66
24.96
27.44
27.48
25.76
25.36
23.62
24.24
25.76
25.03
80
10.42
Return on equity%
30.52
30.74
32.80
30.62
27.73
27.10
25.70
26.21
26.15
25.41
13.14
26.15
27.42
7
15.89
Return on assets%
0.40
0.40
2.27
3.29
5.79
3.43
4.35
6.93
7.95
9.42
6.38
6.93
3.89
92
5.20
EPSSR
2.72
2.85
3.02
3.40
3.51
3.92
4.47
4.39
5.21
5.97
5.80
11.22%
8.04%
—
20.57
EPS growth%
18.98
20.84
19.52
21.68
24.43
22.16
23.81
26.67
26.14
26.73
27.32
26.14
22.99
89
4.69
Bookvalue per shSR
1.74
1.89
1.96
2.11
2.29
2.47
2.87
2.71
2.74
2.61
4.30
2.62%
3.56%
—
2.26
FCF per shareSR
3.91
4.27
4.70
4.72
4.49
4.02
4.09
3.62
3.96
3.64
3.98
(4.09%)
0.37%
—
5.54
Dividend per shSR
7.29
7.73
8.52
9.51
10.69
10.44
10.25
10.04
10.76
12.05
5.44
2.42%
5.94%
—
29.66
Div yield (avg)%
8.32
10.36
11.08
9.82
7.10
4.26
2.44
1.52
0.40
0.59
25.79
1.52
5.68
35
7.88
Payout ratio%
13.88
13.42
11.69
11.19
8.98
7.87
9.21
10.16
11.02
8.50
28.61
9.21
10.59
20
53.84
Shares (diluted)M
100.1
118.5
116.7
134.3
137.9
154.3
170.0
192.2
213.3
216.1
54.93
9.40%
8.30%
66
17.01
Buyback yield%
30.79
31.33
29.02
27.48
26.66
27.23
25.60
23.36
25.71
26.84
11.05
25.71
27.03
64
1.454
D/E ratiox
0.409
0.398
0.391
0.404
0.387
0.399
0.432
0.506
0.598
0.579
1.326
0.506
0.407
21
485.7
Enterprise valueSR M
106.4
93.87
100.5
102.1
92.55
95.25
99.51
99.02
94.13
95.35
423.0
0.60%
(2.56%)
37
355.3
LT debtSR M
100.3
103.1
103.3
102.4
97.71
112.6
108.4
126.2
137.7
136.9
379.0
6.98%
2.92%
31
Cost of revenue
6.23%
0.99×
Operating expenses
6.85%
1.05×
Goodwill & intangibles
16.43%
Spread over hurdle
(5.68%)