42.33
RevenueSR M
188.8
204.9
217.7
228.7
243.6
267.3
282.2
308.7
326.6
355.6
45.86
7.86%
7.16%
55
25.37
Revenue growth%
13.92
11.31
11.43
9.77
12.38
11.64
8.86
7.97
6.34
8.10
19.37
8.10
10.54
29
2.76
Gross margin%
8.45
5.96
3.74
1.33
1.04
3.81
2.68
4.52
2.88
2.33
2.34
2.88
3.31
48
3.86
Operating margin%
13.03
14.05
11.63
8.91
9.25
6.73
4.42
4.40
4.06
4.01
9.52
4.40
7.82
90
3.32
Net margin%
19.49
17.46
14.95
15.07
12.21
14.81
13.89
13.14
10.17
8.20
4.26
13.14
14.35
27
31.46
P/E ratio (avg)x
32.23
33.24
40.31
47.90
54.90
57.93
58.73
70.34
83.93
97.46
25.45
70.34
56.42
33
7.491
EV/EBITx
39.31
43.32
47.64
43.77
44.16
45.89
45.78
43.90
39.90
42.02
12.24
43.90
43.83
45
27.63
FCF yield (avg)%
14.36
13.77
13.22
10.34
11.46
10.93
11.61
10.34
13.10
12.24
25.25
11.61
11.92
39
11.81
FCF margin%
3.14
3.68
1.56
0.40
2.93
1.16
2.99
2.63
0.95
2.49
24.70
2.49
2.56
12
0.994
FCF / Net incomex
0.583
0.638
0.616
0.562
0.567
0.556
0.525
0.487
0.434
0.430
1.416
0.487
0.559
72
4.47
ROIC%
14.67
15.80
17.76
15.51
14.91
17.48
14.77
16.27
17.37
16.38
5.49
16.38
16.04
73
12.27
Return on equity%
13.69
15.92
14.77
16.26
15.48
16.43
16.53
14.10
15.71
17.25
15.89
16.43
15.81
18
28.29
Return on assets%
20.85
21.91
20.25
20.32
20.76
21.48
18.65
20.48
19.82
17.43
23.31
19.82
20.40
6
1.15
EPSSR
1.02
0.98
1.13
1.08
1.02
1.10
1.16
1.20
1.34
1.57
1.26
8.97%
5.95%
—
29.65
EPS growth%
6.93
9.16
8.43
5.95
5.64
3.94
2.88
2.79
3.68
4.41
7.64
3.68
5.03
23
0.53
Bookvalue per shSR
1.56
1.58
1.60
1.74
2.01
2.25
2.68
3.08
3.24
3.64
0.70
12.57%
10.72%
—
0.79
FCF per shareSR
1.25
1.18
1.18
1.23
1.30
1.18
1.00
1.02
0.94
0.83
0.83
(8.46%)
(3.88%)
—
0.32
Dividend per shSR
1.21
1.32
1.25
1.15
1.27
1.35
1.31
1.49
1.53
1.53
0.95
3.79%
3.02%
—
19.15
Div yield (avg)%
17.26
19.45
18.83
16.19
17.52
20.07
17.51
18.85
16.11
15.26
17.96
17.51
17.52
62
3.39
Payout ratio%
15.74
17.38
17.90
20.28
23.04
23.43
20.46
18.33
18.10
18.89
28.63
18.89
18.61
37
113.4
Shares (diluted)M
93.31
86.85
85.64
92.64
97.55
94.25
91.90
84.16
86.20
78.95
117.7
(4.14%)
(2.59%)
28
13.65
Buyback yield%
26.40
29.34
26.71
28.52
28.55
26.64
23.75
26.12
28.72
29.98
17.29
26.64
27.62
75
1.611
D/E ratiox
2.092
2.315
2.344
2.608
2.851
3.059
3.292
3.877
3.923
4.568
0.187
3.877
2.955
59
249.5
Enterprise valueSR M
389.1
450.2
509.5
504.3
494.1
490.6
464.2
492.3
470.3
544.9
77.94
1.98%
2.96%
34
219.5
LT debtSR M
331.0
313.8
289.5
264.7
245.9
257.9
265.5
262.1
286.1
255.7
305.9
0.78%
(2.38%)
60
Cost of revenue
7.16%
1.00×
Operating expenses
6.46%
0.94×
Cash and investments
20.85%
Property and equipment
13.99%
Spread over hurdle
(3.27%)