87.82
RevenueSR M
145.4
155.5
167.0
177.7
186.3
196.5
212.2
225.6
240.1
255.7
94.49
6.54%
6.53%
28
23.62
Revenue growth%
28.82
27.69
26.55
26.51
28.72
31.68
29.61
31.74
31.51
34.39
10.11
31.68
29.22
27
28.36
Gross margin%
28.94
29.13
29.63
31.27
30.13
29.18
27.37
27.19
27.31
25.42
6.20
27.31
29.03
9
2.12
Operating margin%
20.86
18.96
19.94
19.15
21.72
19.07
20.43
17.89
18.70
16.02
5.16
18.70
19.11
64
27.12
Net margin%
6.47
8.60
9.89
10.00
11.85
11.83
11.53
8.66
6.06
5.00
20.23
8.66
9.27
67
23.94
P/E ratio (avg)x
36.97
37.53
41.79
37.46
38.06
36.90
35.89
35.49
35.98
35.26
12.20
35.89
36.94
92
26.45
EV/EBITx
12.27
12.36
13.13
13.50
13.44
11.96
12.42
12.50
12.31
13.41
27.61
12.42
12.46
76
29.13
FCF yield (avg)%
21.48
23.55
23.47
21.70
23.25
22.39
22.25
20.55
18.74
19.42
14.32
20.55
21.97
82
29.71
FCF margin%
8.15
7.54
9.13
6.85
6.17
4.59
6.98
5.88
3.06
1.84
7.75
4.59
6.51
7
1.340
FCF / Net incomex
1.528
1.576
1.838
2.012
2.199
2.506
2.821
3.267
3.420
3.306
1.004
3.267
2.352
8
21.28
ROIC%
25.94
28.55
26.82
24.57
23.65
22.20
21.91
19.22
18.85
18.17
4.21
19.22
22.92
81
24.02
Return on equity%
9.45
7.10
6.94
6.93
5.58
4.78
2.62
5.16
5.48
3.01
19.05
4.78
5.53
30
19.60
Return on assets%
16.12
17.81
19.15
17.04
18.29
20.90
19.34
21.09
18.43
20.67
16.17
20.67
18.79
75
0.90
EPSSR
0.60
0.59
0.58
0.58
0.63
0.74
0.80
0.81
0.80
0.79
1.01
4.59%
3.45%
—
26.13
EPS growth%
7.98
5.82
3.50
6.42
6.17
9.04
7.35
5.83
8.76
8.23
7.53
8.23
6.88
16
0.89
Bookvalue per shSR
1.33
1.16
1.11
0.99
0.90
0.79
0.72
0.75
0.80
0.75
0.90
(3.61%)
(4.70%)
—
1.34
FCF per shareSR
0.80
0.85
0.94
1.03
1.07
1.25
1.27
1.49
1.59
1.73
0.79
10.10%
8.78%
—
0.38
Dividend per shSR
0.92
0.96
1.05
1.15
1.12
1.04
1.01
1.14
1.08
1.13
0.50
0.19%
1.59%
—
16.88
Div yield (avg)%
31.08
28.51
26.80
28.40
29.00
30.11
30.41
30.80
28.41
27.26
14.92
30.11
28.76
90
23.43
Payout ratio%
9.24
10.95
9.19
9.84
12.27
9.48
10.34
10.58
10.30
7.50
18.34
10.30
10.07
83
116.2
Shares (diluted)M
167.8
166.9
198.8
215.4
254.1
243.2
238.4
228.8
255.5
289.5
117.2
2.64%
6.53%
73
12.94
Buyback yield%
11.47
8.61
9.73
11.32
14.15
12.83
15.58
16.81
14.47
15.77
26.00
15.58
13.49
63
0.172
D/E ratiox
0.818
0.786
0.687
0.654
0.616
0.593
0.587
0.579
0.586
0.524
1.113
0.586
0.605
87
113.2
Enterprise valueSR M
79.65
79.51
88.40
104.6
120.5
126.6
136.3
145.6
153.9
163.7
221.7
6.31%
7.74%
40
189.5
LT debtSR M
21.09
21.84
23.77
25.98
25.66
25.44
27.77
25.81
25.78
26.40
60.01
0.57%
2.86%
51
Cost of revenue
6.53%
1.00×
Operating expenses
5.92%
0.94×
Goodwill & intangibles
20.91%