88.45
RevenueSR M
317.7
336.6
359.7
385.3
417.4
451.5
486.4
517.4
553.5
581.6
98.28
6.86%
6.67%
64
4.59
Revenue growth%
1.05
2.23
4.99
6.05
6.02
3.38
5.24
3.78
2.27
2.04
3.99
3.38
3.58
38
13.25
Gross margin%
9.25
10.84
10.96
8.57
9.01
9.86
8.76
11.44
11.89
11.54
27.84
11.44
10.35
93
27.68
Operating margin%
18.15
20.72
21.30
19.59
20.17
18.39
17.16
19.49
19.53
21.03
9.18
19.49
19.56
27
12.18
Net margin%
13.29
12.06
10.67
8.20
10.33
8.07
8.66
5.84
5.27
5.87
19.63
5.87
8.43
20
25.97
P/E ratio (avg)x
11.53
10.48
10.58
10.55
10.11
10.34
10.40
9.361
9.067
9.673
10.22
9.673
10.37
42
23.38
EV/EBITx
25.36
26.37
24.43
21.75
18.68
16.77
17.77
18.43
18.36
19.44
27.77
18.36
19.06
31
23.40
FCF yield (avg)%
12.88
13.32
15.00
17.83
15.03
13.27
11.27
13.72
11.95
12.11
18.99
12.11
13.29
83
29.95
FCF margin%
11.93
11.54
12.42
13.12
15.14
18.13
18.75
18.55
18.43
20.14
24.10
18.55
16.64
42
1.464
FCF / Net incomex
1.534
1.389
1.457
1.323
1.261
1.190
1.310
1.286
1.421
1.444
1.539
1.310
1.356
54
4.18
ROIC%
4.85
5.07
6.34
7.91
10.36
9.49
11.14
9.34
9.11
9.58
7.87
9.49
9.23
26
10.83
Return on equity%
14.47
13.73
11.90
14.14
12.77
10.77
11.41
9.97
8.72
8.09
4.20
9.97
11.65
18
5.66
Return on assets%
5.46
5.85
4.39
4.96
5.93
3.36
2.44
1.33
0.40
0.40
6.01
1.33
3.87
38
3.77
EPSSR
0.82
0.75
0.81
0.75
0.82
0.75
0.73
0.70
0.74
0.80
4.09
(0.39%)
(0.87%)
—
26.71
EPS growth%
16.94
19.47
19.34
17.29
19.93
21.26
20.37
18.01
18.67
20.39
4.21
20.37
19.40
60
0.92
Bookvalue per shSR
4.38
4.38
4.78
4.29
3.90
4.06
4.26
4.68
4.67
4.27
1.52
1.82%
(0.73%)
—
2.07
FCF per shareSR
4.07
3.92
3.89
3.89
3.86
3.95
4.14
4.52
4.59
5.21
3.77
6.20%
3.64%
—
4.40
Dividend per shSR
1.15
1.23
1.25
1.39
1.56
1.77
2.08
2.53
2.60
2.70
2.51
11.65%
9.82%
—
13.01
Div yield (avg)%
2.89
5.13
4.22
4.29
4.60
3.48
2.57
4.50
2.53
1.28
8.95
2.57
3.85
44
5.27
Payout ratio%
9.12
9.04
8.04
6.42
7.73
6.31
5.18
5.37
5.79
7.13
25.11
5.79
6.77
9
39.78
Shares (diluted)M
49.60
58.42
61.75
61.00
69.73
81.75
95.62
106.0
111.5
130.4
40.02
13.33%
11.20%
93
17.49
Buyback yield%
30.81
31.76
32.25
34.56
37.47
35.01
35.31
33.15
31.13
29.36
28.32
33.15
32.70
61
0.670
D/E ratiox
0.563
0.489
0.509
0.508
0.433
0.406
0.351
0.306
0.309
0.329
0.911
0.329
0.419
89
249.0
Enterprise valueSR M
153.6
154.9
174.6
200.1
199.0
235.6
263.1
312.1
357.6
374.0
151.1
13.46%
9.58%
70
80.25
LT debtSR M
522.0
508.0
478.4
462.2
507.1
497.3
565.8
619.3
569.4
630.8
185.9
4.46%
1.38%
21
Cost of revenue
6.47%
0.98×
Operating expenses
7.41%
1.07×
Property and equipment
23.65%
Goodwill & intangibles
17.73%
Spread over hurdle
22.93%