222.0
RevenueSR M
555.5
595.0
631.3
656.1
682.8
708.7
765.8
831.0
867.6
917.0
241.4
6.08%
5.77%
30
7.91
Revenue growth%
15.48
17.36
19.17
19.84
20.02
18.20
17.12
16.53
17.18
16.58
3.43
17.12
17.27
64
10.00
Gross margin%
19.82
19.41
18.47
15.90
15.35
15.43
13.97
10.99
13.89
15.25
29.80
13.97
15.39
85
5.96
Operating margin%
25.40
26.75
24.95
27.18
28.95
26.31
25.40
22.40
21.97
20.72
10.68
22.40
25.40
7
24.20
Net margin%
5.03
6.89
8.09
8.93
8.01
8.45
6.51
7.40
9.63
8.52
20.40
8.45
8.05
19
9.409
P/E ratio (avg)x
20.31
18.46
16.82
14.69
15.58
16.62
15.88
17.18
19.02
16.91
27.91
16.91
16.87
15
15.21
EV/EBITx
32.55
31.14
34.08
31.86
35.21
39.10
42.79
37.72
36.50
35.24
10.15
37.72
35.22
69
25.47
FCF yield (avg)%
11.87
10.33
12.94
14.71
13.38
12.92
13.97
11.35
14.27
14.09
27.65
13.97
13.16
10
19.25
FCF margin%
26.96
24.47
25.68
23.67
22.87
20.73
19.80
18.46
19.97
22.20
2.92
19.97
22.54
36
0.774
FCF / Net incomex
2.678
2.925
3.245
3.799
4.291
4.636
4.748
5.319
6.324
6.287
1.688
5.319
4.463
16
16.26
ROIC%
21.67
23.42
23.84
22.39
24.81
26.61
26.66
28.43
29.51
26.66
10.92
26.66
25.71
26
22.16
Return on equity%
15.43
12.80
10.41
13.35
14.16
16.11
16.54
15.09
12.20
10.56
3.90
15.09
13.75
71
2.89
Return on assets%
0.40
3.26
1.55
4.54
7.25
8.63
7.60
8.12
8.46
6.78
28.87
8.12
7.02
78
0.41
EPSSR
2.22
2.02
2.25
2.22
1.99
2.05
2.16
2.09
2.16
2.25
0.44
2.52%
1.04%
—
17.33
EPS growth%
19.26
19.41
20.70
20.07
20.52
23.43
22.17
20.69
19.83
22.72
20.88
22.17
20.61
82
2.17
Bookvalue per shSR
2.18
2.45
2.64
3.00
3.45
3.52
3.64
3.66
3.89
4.59
2.11
5.91%
9.38%
—
1.27
FCF per shareSR
2.16
2.05
2.14
2.22
2.21
2.39
2.70
3.08
3.46
3.33
0.71
8.47%
4.61%
—
2.03
Dividend per shSR
0.95
0.87
0.99
1.05
1.08
1.15
1.27
1.25
1.27
1.39
1.74
5.16%
3.58%
—
29.22
Div yield (avg)%
5.86
3.35
2.85
5.47
5.84
3.98
3.36
0.45
0.40
3.31
5.74
3.31
3.36
60
23.07
Payout ratio%
29.62
31.81
31.66
33.07
35.55
33.62
32.03
29.43
29.69
29.05
15.38
29.69
31.73
32
233.6
Shares (diluted)M
304.0
294.0
335.3
330.4
332.4
352.1
389.0
385.4
363.0
353.6
229.4
1.24%
2.02%
92
11.18
Buyback yield%
3.60
3.59
1.42
0.40
2.06
2.76
4.97
5.88
5.17
5.65
14.34
5.17
3.59
29
1.657
D/E ratiox
1.141
1.341
1.526
1.473
1.466
1.500
1.760
1.784
1.959
2.134
1.373
1.784
1.513
92
589.5
Enterprise valueSR M
607.4
577.0
606.6
610.2
607.7
638.8
551.4
602.5
611.2
574.7
864.5
(1.11%)
(1.44%)
17
695.0
LT debtSR M
107.8
118.8
137.6
150.0
170.7
175.0
198.4
234.7
256.0
278.5
257.2
10.29%
10.51%
77
Cost of revenue
5.71%
0.99×
Operating expenses
5.79%
1.00×