185.4
RevenueSR M
140.5
144.5
149.9
158.7
167.9
177.5
187.8
199.1
209.9
221.0
201.7
5.65%
4.86%
91
19.01
Revenue growth%
17.58
19.43
18.60
16.06
14.57
12.00
9.13
11.96
10.83
13.42
15.84
11.96
13.99
89
7.59
Gross margin%
29.22
30.94
30.75
31.38
32.39
32.92
33.88
31.61
33.92
31.03
24.70
32.92
31.49
17
5.54
Operating margin%
9.40
7.89
6.71
9.51
8.71
7.79
6.73
7.20
4.85
5.75
4.71
6.73
7.49
67
20.04
Net margin%
5.74
4.73
2.34
0.40
2.11
3.59
2.79
5.26
3.92
4.09
27.30
3.92
3.76
48
31.05
P/E ratio (avg)x
32.43
30.91
30.56
33.82
32.11
37.33
43.76
41.83
44.98
44.02
18.54
43.76
35.57
8
13.03
EV/EBITx
24.19
26.75
25.08
28.67
29.12
28.55
29.52
29.16
29.85
30.70
7.583
29.52
28.90
24
8.53
FCF yield (avg)%
26.28
24.96
25.00
27.73
26.46
28.50
29.65
29.92
32.22
33.47
12.96
29.92
28.11
23
14.75
FCF margin%
32.97
31.48
29.75
27.19
28.41
27.03
27.88
25.09
22.47
25.05
11.47
25.09
27.53
15
1.342
FCF / Net incomex
1.385
1.544
1.675
1.501
1.617
1.796
1.796
1.886
1.655
1.528
0.582
1.796
1.636
50
9.24
ROIC%
4.52
5.60
3.36
2.74
4.64
6.25
4.25
2.47
1.50
0.40
23.17
2.47
3.81
64
24.97
Return on equity%
26.88
23.90
21.56
20.26
20.37
23.29
23.20
24.27
26.17
25.28
28.86
24.27
23.59
86
2.38
Return on assets%
19.30
21.39
23.31
25.40
22.86
25.31
25.24
24.87
23.37
26.12
5.17
25.24
24.12
45
0.16
EPSSR
0.34
0.37
0.42
0.42
0.45
0.47
0.52
0.54
0.57
0.56
0.18
4.44%
6.60%
—
13.17
EPS growth%
4.98
7.41
4.99
5.69
5.21
2.88
3.84
6.48
6.48
9.05
3.06
6.48
5.45
69
0.44
Bookvalue per shSR
0.82
0.82
0.92
0.96
1.05
1.04
1.15
1.27
1.38
1.52
0.71
7.80%
6.96%
—
0.95
FCF per shareSR
0.65
0.68
0.74
0.64
0.64
0.68
0.63
0.66
0.65
0.60
0.35
(1.21%)
(0.30%)
—
0.65
Dividend per shSR
0.82
0.92
0.87
0.82
0.78
0.76
0.80
0.77
0.68
0.66
0.37
(3.25%)
(2.38%)
—
19.78
Div yield (avg)%
21.11
21.28
20.56
23.45
25.75
24.07
21.80
21.83
20.19
17.43
2.20
21.80
21.54
82
18.15
Payout ratio%
24.34
22.36
22.64
21.02
23.71
24.53
24.49
24.46
23.44
23.37
12.45
24.46
23.58
20
126.2
Shares (diluted)M
163.3
170.1
178.6
205.6
198.9
222.8
252.7
288.3
318.2
325.9
125.7
10.38%
7.45%
55
16.77
Buyback yield%
0.40
0.40
0.40
1.43
2.72
3.72
0.99
3.79
3.39
0.46
15.17
3.39
1.21
5
1.296
D/E ratiox
0.877
0.793
0.739
0.786
0.807
0.892
0.806
0.765
0.677
0.609
1.086
0.765
0.790
53
188.7
Enterprise valueSR M
62.95
70.07
72.43
81.91
93.76
90.19
95.22
96.56
97.87
110.7
167.0
3.38%
5.25%
56
109.6
LT debtSR M
11.64
11.93
10.94
11.63
10.32
9.384
9.391
8.425
7.441
7.497
67.44
(6.20%)
(5.34%)
79
Cost of revenue
4.81%
1.00×
Operating expenses
5.22%
1.04×
Goodwill & intangibles
18.60%