73.80
RevenueSR M
80.55
87.05
91.57
100.0
109.2
116.7
125.0
133.0
140.4
148.8
75.75
6.38%
7.00%
61
21.87
Revenue growth%
7.58
10.24
7.87
8.12
8.66
5.87
7.23
5.01
6.57
8.87
17.16
6.57
7.72
72
3.00
Gross margin%
20.48
22.52
24.42
25.02
24.89
25.01
24.57
22.86
21.62
20.17
9.03
22.86
23.64
29
28.40
Operating margin%
18.42
19.71
22.15
22.94
20.90
19.25
21.02
21.23
21.02
23.40
28.69
21.02
21.02
81
27.13
Net margin%
22.75
21.90
19.25
22.17
20.32
23.14
21.53
20.52
20.22
20.49
7.80
20.52
21.03
48
14.27
P/E ratio (avg)x
21.11
22.01
21.71
22.03
22.23
21.37
22.97
24.46
24.17
24.85
10.26
24.17
22.13
76
12.93
EV/EBITx
25.41
25.54
23.03
23.66
21.72
22.20
19.76
18.18
18.69
19.23
16.96
19.23
21.96
56
27.77
FCF yield (avg)%
25.53
27.78
26.75
28.97
27.01
27.66
26.31
23.50
24.44
27.08
18.77
26.31
26.88
46
17.96
FCF margin%
13.39
15.20
16.54
13.95
16.84
19.21
20.95
18.71
18.78
20.19
25.35
19.21
17.77
45
0.876
FCF / Net incomex
1.265
1.282
1.360
1.404
1.392
1.565
1.481
1.423
1.359
1.541
0.814
1.481
1.398
35
17.28
ROIC%
22.48
22.23
24.45
23.28
25.82
28.25
25.92
23.39
23.26
21.08
13.88
23.39
23.33
94
13.02
Return on equity%
17.15
15.33
13.93
16.90
17.09
18.28
16.84
18.88
17.84
14.90
18.31
17.84
17.00
50
18.42
Return on assets%
10.69
10.57
9.84
10.29
10.83
11.57
10.39
10.85
11.98
13.04
16.29
11.57
10.76
54
1.02
EPSSR
1.29
1.29
1.33
1.58
1.83
1.82
1.90
2.26
2.67
2.75
1.06
8.50%
7.57%
—
11.46
EPS growth%
8.17
6.87
9.59
9.18
6.61
5.49
6.44
6.65
4.88
7.68
7.38
6.44
6.76
47
1.01
Bookvalue per shSR
1.97
1.91
1.82
1.81
1.65
1.68
1.73
1.91
2.00
2.00
1.53
3.94%
0.40%
—
0.47
FCF per shareSR
1.05
1.20
1.14
1.26
1.42
1.64
1.92
1.93
1.83
1.96
1.52
6.68%
7.10%
—
0.27
Dividend per shSR
1.34
1.34
1.46
1.36
1.32
1.39
1.44
1.58
1.71
1.93
0.40
7.89%
5.15%
—
22.13
Div yield (avg)%
8.05
8.04
5.64
4.81
6.87
9.51
8.06
8.75
11.29
13.45
3.73
9.51
8.06
56
26.80
Payout ratio%
18.91
18.30
16.45
14.09
13.24
12.59
15.28
18.21
19.77
22.41
15.27
18.21
17.33
80
101.6
Shares (diluted)M
107.7
103.2
94.99
100.9
104.5
105.5
119.4
115.3
109.8
102.8
100.2
(0.32%)
(0.73%)
43
11.05
Buyback yield%
7.99
7.47
6.54
6.48
8.31
6.45
7.45
9.08
9.39
7.78
4.04
7.78
7.63
55
1.697
D/E ratiox
0.944
1.051
1.176
1.345
1.351
1.299
1.318
1.533
1.803
2.120
0.392
1.533
1.331
45
75.88
Enterprise valueSR M
69.23
69.19
73.42
76.08
83.09
79.70
70.06
74.87
69.24
69.32
78.95
(3.56%)
(0.35%)
79
8.563
LT debtSR M
164.2
183.0
180.1
181.1
213.1
256.0
293.2
319.4
372.9
435.8
67.71
15.38%
10.70%
24
Cost of revenue
7.22%
1.02×
Operating expenses
6.64%
0.97×
Goodwill & intangibles
14.46%
Spread over hurdle
(1.33%)