133.9
RevenueSR M
139.7
136.8
137.8
140.7
137.5
139.6
138.7
139.3
137.9
138.5
148.6
0.14%
0.13%
41
10.71
Revenue growth%
2.74
2.45
5.24
4.83
7.65
10.62
8.57
10.58
12.02
13.34
29.21
10.62
8.11
24
17.06
Gross margin%
7.31
7.44
9.50
7.74
9.56
9.04
7.66
9.72
9.50
11.70
28.11
9.50
9.27
55
29.42
Operating margin%
26.61
27.63
27.37
26.80
28.46
28.56
26.63
23.65
22.88
22.70
6.41
23.65
26.72
90
4.35
Net margin%
17.46
15.71
16.37
14.16
14.02
15.02
12.54
14.69
14.88
15.90
18.54
14.88
14.95
59
17.77
P/E ratio (avg)x
8.105
9.253
9.954
9.470
8.961
8.096
8.533
9.139
8.441
8.481
24.21
8.481
8.747
82
27.61
EV/EBITx
39.32
37.11
33.16
34.71
29.91
30.06
25.84
25.90
27.53
24.62
9.743
25.90
29.99
7
29.86
FCF yield (avg)%
9.97
9.32
10.49
12.31
9.32
11.46
14.35
16.28
15.05
17.33
22.21
15.05
11.89
17
7.93
FCF margin%
19.88
21.40
23.33
20.94
22.31
20.16
20.21
22.53
20.02
22.31
3.35
20.21
21.17
8
0.589
FCF / Net incomex
0.129
0.117
0.101
0.089
0.076
0.066
0.070
0.070
0.072
0.072
1.091
0.070
0.074
88
10.47
ROIC%
17.57
16.38
18.77
18.16
15.17
16.83
14.18
13.19
11.69
11.90
22.77
13.19
15.78
26
21.04
Return on equity%
16.77
17.53
15.12
17.39
18.91
16.41
14.80
13.35
12.42
11.88
25.73
13.35
15.77
26
13.23
Return on assets%
13.51
14.59
11.69
9.20
10.56
13.50
13.14
15.64
13.66
16.62
21.51
13.66
13.50
61
3.36
EPSSR
4.95
5.27
5.18
6.19
6.16
7.21
7.75
7.50
8.23
8.53
3.57
6.72%
6.70%
—
19.64
EPS growth%
3.29
3.18
0.40
0.40
0.40
0.63
0.89
0.40
0.40
0.40
9.51
0.40
0.40
32
2.82
Bookvalue per shSR
0.68
0.74
0.70
0.62
0.53
0.52
0.52
0.56
0.49
0.45
3.57
(3.24%)
(5.17%)
—
0.71
FCF per shareSR
5.10
6.05
6.54
7.17
8.28
8.00
8.05
7.79
8.45
8.62
2.08
0.81%
6.42%
—
1.46
Dividend per shSR
0.96
1.04
0.92
0.82
0.71
0.73
0.77
0.69
0.74
0.66
2.30
(1.49%)
(4.61%)
—
2.79
Div yield (avg)%
4.17
6.95
5.32
8.14
10.89
12.36
13.77
11.27
9.09
8.41
8.37
11.27
8.75
94
12.43
Payout ratio%
4.26
3.91
2.11
4.46
5.15
4.28
5.34
4.42
5.40
4.20
12.11
4.42
4.35
25
31.32
Shares (diluted)M
42.51
38.61
42.85
47.56
44.57
41.78
46.07
51.05
51.15
45.53
31.57
0.43%
1.51%
54
25.38
Buyback yield%
13.03
10.38
13.07
11.69
12.24
9.62
9.84
12.15
13.83
15.75
20.16
12.15
12.19
66
0.999
D/E ratiox
0.848
0.896
0.915
0.838
0.905
0.956
0.882
0.950
1.090
1.056
1.665
0.956
0.910
51
92.80
Enterprise valueSR M
54.38
62.84
75.53
80.09
82.26
87.10
105.0
119.1
127.0
150.4
142.6
12.82%
10.83%
75
23.43
LT debtSR M
21.62
20.61
21.70
20.38
18.39
19.47
19.49
17.69
18.64
16.80
42.80
(1.79%)
(1.55%)
85
Cost of revenue
0.08%
0.99×
Operating expenses
(0.14%)
0.97×
Goodwill & intangibles
13.30%
Return on capital
131.03%
Spread over hurdle
120.55%