164.3
RevenueSR M
270.0
285.1
303.9
324.0
352.4
371.6
391.0
426.7
465.5
506.6
172.3
7.53%
7.02%
29
8.81
Revenue growth%
26.42
24.68
27.14
29.39
31.50
30.59
29.67
31.07
29.28
32.24
21.37
30.59
29.53
49
14.03
Gross margin%
5.80
6.86
5.13
3.62
2.26
0.48
1.65
3.11
2.46
1.00
9.33
1.65
2.79
23
8.64
Operating margin%
17.14
18.22
20.02
17.10
18.49
17.76
18.21
17.00
14.37
13.23
13.29
17.00
17.45
31
29.35
Net margin%
15.47
12.65
12.05
10.07
9.36
7.31
7.90
8.72
9.56
11.18
19.13
8.72
9.81
68
16.08
P/E ratio (avg)x
40.17
46.16
48.51
53.82
60.07
69.72
74.60
88.63
93.54
107.5
14.12
88.63
64.90
35
23.88
EV/EBITx
18.91
17.04
18.22
18.44
16.41
16.39
15.58
14.40
13.48
12.48
17.66
14.40
16.40
62
14.43
FCF yield (avg)%
8.23
6.31
7.72
6.87
8.75
6.71
7.99
9.21
7.03
5.21
18.16
7.03
7.37
16
20.56
FCF margin%
19.38
19.79
19.96
18.75
19.66
21.34
19.05
21.32
18.56
19.24
16.43
19.24
19.52
59
1.494
FCF / Net incomex
0.767
0.746
0.825
0.918
1.073
1.204
1.416
1.532
1.793
2.106
1.031
1.532
1.139
60
11.95
ROIC%
6.09
7.81
7.96
6.47
7.70
6.43
7.02
7.65
9.38
6.42
12.92
7.02
7.33
20
28.07
Return on equity%
8.80
10.72
9.67
11.64
11.93
9.77
8.11
7.57
8.12
11.04
16.38
8.12
9.72
16
3.89
Return on assets%
15.92
14.78
13.01
14.99
14.22
11.72
10.81
8.58
8.39
6.43
7.78
8.58
12.37
88
1.07
EPSSR
0.36
0.32
0.30
0.28
0.25
0.27
0.25
0.25
0.27
0.28
1.18
2.44%
(2.69%)
—
5.26
EPS growth%
4.54
7.37
8.72
6.99
6.92
9.28
9.55
9.28
11.61
12.05
15.83
9.55
9.00
34
0.47
Bookvalue per shSR
1.48
1.68
1.80
1.75
1.89
1.84
2.10
2.08
2.06
2.09
1.23
2.09%
2.62%
—
1.24
FCF per shareSR
1.54
1.72
1.96
2.18
2.45
2.52
2.83
2.98
3.38
3.48
0.36
7.25%
10.04%
—
0.47
Dividend per shSR
1.32
1.49
1.75
1.88
2.16
2.18
2.23
2.64
2.59
2.87
1.38
5.81%
7.97%
—
28.44
Div yield (avg)%
23.46
21.76
19.72
20.80
19.49
17.16
16.25
16.60
14.84
13.57
19.95
16.25
18.33
25
15.87
Payout ratio%
16.15
13.44
16.09
17.72
15.56
15.11
16.28
14.19
16.21
18.66
15.02
16.21
16.12
62
160.2
Shares (diluted)M
191.8
187.3
193.8
209.0
204.2
220.6
227.5
221.6
213.8
221.1
156.5
1.60%
2.02%
81
22.07
Buyback yield%
5.40
2.62
1.87
1.18
0.40
0.40
0.40
0.40
0.40
2.89
11.46
0.40
0.79
79
0.527
D/E ratiox
1.827
2.158
2.248
2.663
3.088
3.287
3.516
3.774
4.126
4.270
0.448
3.774
3.188
76
140.8
Enterprise valueSR M
81.68
72.43
73.37
75.36
81.65
73.51
77.88
78.23
78.98
72.05
278.0
(2.47%)
(0.78%)
11
168.2
LT debtSR M
518.3
565.2
544.4
572.2
591.0
681.0
655.8
687.1
712.2
699.4
113.6
3.43%
3.02%
22
Cost of revenue
7.41%
1.04×
Operating expenses
6.69%
0.97×
Property and equipment
17.27%
Goodwill & intangibles
15.98%