55.02
RevenueSR M
136.5
141.5
143.4
147.8
153.6
160.5
167.8
172.4
177.0
182.7
57.35
3.52%
2.99%
81
24.12
Revenue growth%
6.51
6.77
4.44
5.74
4.90
5.05
3.44
2.67
2.65
3.49
17.68
3.44
4.67
86
16.93
Gross margin%
11.45
8.90
11.17
14.07
14.07
14.10
14.51
13.77
16.65
17.65
17.22
14.51
14.07
42
2.30
Operating margin%
20.42
19.33
18.89
16.99
16.44
15.28
13.82
13.30
10.95
8.94
15.88
13.30
15.86
59
16.76
Net margin%
35.94
38.54
38.82
37.41
38.06
40.07
37.68
36.00
35.77
35.33
4.77
36.00
37.54
9
32.78
P/E ratio (avg)x
23.73
26.80
29.65
29.94
33.58
31.82
30.60
30.51
34.53
36.62
36.06
31.82
30.55
17
11.59
EV/EBITx
12.14
13.60
13.47
13.66
14.77
14.21
14.26
16.53
15.64
17.20
29.77
15.64
14.24
24
21.76
FCF yield (avg)%
20.79
17.89
19.51
20.79
20.76
19.01
16.08
17.22
19.95
17.35
16.28
17.35
19.26
51
28.96
FCF margin%
22.13
23.80
24.19
26.50
26.75
25.65
26.36
27.32
27.10
27.33
15.14
27.10
26.43
30
0.485
FCF / Net incomex
0.991
1.116
1.054
1.103
1.080
1.195
1.336
1.284
1.345
1.544
0.232
1.336
1.155
52
5.57
ROIC%
11.95
9.12
8.65
8.17
7.22
6.88
9.78
8.74
7.07
5.67
19.70
7.07
8.41
91
22.07
Return on equity%
17.20
16.32
14.95
12.79
13.48
11.60
11.71
11.72
12.94
12.53
15.59
11.72
12.86
73
14.38
Return on assets%
31.67
28.74
26.90
29.33
29.76
27.97
27.44
28.49
25.53
25.30
20.11
27.44
28.23
18
0.46
EPSSR
0.36
0.34
0.35
0.39
0.36
0.34
0.30
0.31
0.29
0.28
0.51
(5.01%)
(3.06%)
—
27.90
EPS growth%
20.61
18.17
20.01
20.95
18.92
21.29
22.10
24.93
25.13
22.75
25.38
22.75
21.12
74
0.35
Bookvalue per shSR
0.47
0.51
0.57
0.61
0.60
0.69
0.79
0.82
0.90
0.87
0.34
7.86%
7.50%
—
0.20
FCF per shareSR
0.19
0.19
0.16
0.17
0.16
0.15
0.13
0.14
0.13
0.14
0.43
(2.11%)
(3.89%)
—
0.25
Dividend per shSR
0.25
0.25
0.29
0.33
0.36
0.41
0.40
0.47
0.47
0.48
0.47
5.48%
7.37%
—
4.53
Div yield (avg)%
14.48
15.68
13.00
15.64
16.41
16.52
16.08
19.05
18.95
20.39
14.61
18.95
16.24
5
7.03
Payout ratio%
30.18
28.62
29.53
26.57
26.51
26.32
24.75
26.09
24.77
24.22
13.32
24.77
26.42
87
256.1
Shares (diluted)M
270.7
258.7
242.6
252.9
257.4
271.2
279.0
277.0
316.9
332.8
256.4
5.27%
3.15%
21
10.34
Buyback yield%
11.61
9.33
11.02
9.31
7.59
8.10
6.11
8.62
8.22
7.40
28.21
8.10
8.42
43
1.729
D/E ratiox
0.456
0.400
0.431
0.377
0.404
0.375
0.398
0.383
0.378
0.360
1.052
0.378
0.391
26
70.36
Enterprise valueSR M
40.18
36.58
37.87
38.40
34.25
35.51
37.88
33.19
32.64
28.78
172.4
(3.42%)
(3.45%)
60
163.8
LT debtSR M
150.9
178.6
197.5
196.8
193.7
222.1
216.3
246.4
235.3
260.7
98.40
6.12%
5.26%
11
Cost of revenue
3.21%
1.02×
Operating expenses
2.93%
0.99×
Cash and investments
20.11%
Spread over hurdle
(1.35%)