176.1
RevenueSR M
493.4
522.6
557.3
591.6
616.9
660.1
707.8
767.8
812.2
876.8
195.8
7.28%
6.46%
38
16.16
Revenue growth%
24.23
24.43
21.51
22.31
20.87
19.04
19.98
19.04
19.90
22.89
5.55
19.90
21.19
32
24.37
Gross margin%
20.77
19.25
16.57
17.12
18.80
20.66
19.39
21.65
21.90
23.03
17.06
21.65
20.02
49
7.11
Operating margin%
22.81
21.87
20.42
22.73
22.91
20.65
21.65
19.65
17.28
19.80
2.06
19.80
21.15
63
25.63
Net margin%
19.83
19.83
20.34
22.80
21.99
23.09
20.29
20.54
23.28
21.57
8.61
21.57
21.05
46
31.40
P/E ratio (avg)x
22.78
23.98
26.41
30.78
34.30
34.39
33.24
37.16
37.67
39.01
29.95
37.16
33.77
72
37.68
EV/EBITx
20.46
21.20
23.44
25.06
25.35
24.15
23.87
25.84
28.01
26.01
22.45
25.84
24.61
82
19.98
FCF yield (avg)%
3.77
4.18
1.77
2.53
2.42
3.63
6.00
3.29
5.90
8.54
22.29
5.90
3.70
66
29.94
FCF margin%
13.32
11.64
8.79
9.74
10.10
11.83
12.41
12.88
13.97
13.16
4.63
12.88
12.12
43
1.159
FCF / Net incomex
1.119
1.200
1.324
1.387
1.616
1.668
1.900
2.215
2.103
2.428
0.244
2.103
1.642
78
18.00
ROIC%
16.24
16.30
13.36
15.33
15.60
14.45
16.17
13.25
13.86
16.81
3.80
14.45
15.46
59
12.78
Return on equity%
9.40
10.74
11.13
9.97
7.12
9.85
8.10
6.24
3.52
5.21
13.73
6.24
8.75
33
27.90
Return on assets%
5.67
3.75
3.94
6.63
7.45
8.00
9.23
11.32
12.07
14.35
10.47
11.32
7.73
39
1.08
EPSSR
0.49
0.49
0.53
0.59
0.59
0.63
0.59
0.62
0.68
0.65
1.20
2.08%
3.08%
—
18.39
EPS growth%
8.61
6.81
5.88
3.39
4.16
3.71
5.98
8.87
6.71
3.96
15.35
5.98
5.93
73
0.64
Bookvalue per shSR
0.62
0.56
0.60
0.65
0.65
0.68
0.71
0.65
0.62
0.59
2.18
(2.16%)
(1.44%)
—
0.46
FCF per shareSR
2.35
2.21
2.13
2.04
2.17
2.08
2.29
2.37
2.34
2.46
0.57
2.59%
0.63%
—
1.84
Dividend per shSR
3.25
3.55
3.86
4.59
5.24
5.63
6.67
7.52
7.34
7.91
1.43
8.57%
10.09%
—
25.21
Div yield (avg)%
24.27
22.95
22.51
23.86
22.18
23.61
21.09
21.91
24.11
22.88
16.20
22.88
22.91
81
13.28
Payout ratio%
16.26
18.70
18.30
20.90
23.22
22.07
21.09
20.77
18.59
20.89
21.92
20.89
20.83
63
249.6
Shares (diluted)M
256.2
275.3
272.0
295.9
315.1
343.6
343.5
373.3
353.1
365.7
240.6
3.02%
2.82%
24
12.23
Buyback yield%
33.73
31.45
31.94
30.61
29.90
29.06
31.84
30.25
27.40
25.96
9.43
29.06
30.43
91
0.406
D/E ratiox
0.350
0.359
0.327
0.364
0.336
0.304
0.285
0.278
0.289
0.295
0.448
0.289
0.316
94
69.46
Enterprise valueSR M
239.4
267.0
288.0
304.0
303.1
333.5
325.7
355.1
350.0
400.5
619.5
5.73%
7.16%
79
0.102
LT debtSR B
1.458
1.429
1.430
1.410
1.310
1.347
1.426
1.437
1.388
1.336
0.899
0.39%
0.35%
54
Cost of revenue
6.42%
1.00×
Operating expenses
6.31%
0.99×
Goodwill & intangibles
17.94%