747.6
RevenueSR M
501.5
539.6
569.8
615.5
649.7
679.3
723.4
779.3
851.9
922.7
766.2
7.27%
7.25%
49
3.45
Revenue growth%
29.21
29.62
26.65
28.33
26.08
25.39
26.35
26.37
28.65
29.25
4.19
26.37
27.49
76
5.27
Gross margin%
25.03
24.67
23.91
22.08
24.12
25.65
27.77
30.08
32.65
30.06
7.20
30.06
25.34
51
8.37
Operating margin%
7.56
5.78
7.66
6.43
7.92
7.72
9.54
9.61
9.73
8.15
29.29
9.54
7.82
65
23.96
Net margin%
13.10
15.87
13.17
15.29
18.08
18.12
15.73
15.90
15.14
12.91
7.73
15.73
15.51
13
9.930
P/E ratio (avg)x
29.40
28.06
27.32
29.33
29.59
28.96
30.63
28.26
29.65
27.72
12.57
28.96
29.14
6
26.12
EV/EBITx
33.28
30.86
29.74
32.44
32.29
36.13
38.72
41.08
44.94
50.65
25.89
41.08
34.71
82
5.39
FCF yield (avg)%
19.99
19.32
18.82
18.36
18.64
18.96
17.38
19.22
17.89
15.78
28.24
17.89
18.73
70
18.75
FCF margin%
8.08
7.66
6.00
5.86
5.62
6.25
5.78
8.23
5.77
4.79
14.17
5.78
5.93
94
1.254
FCF / Net incomex
0.690
0.638
0.615
0.701
0.711
0.741
0.718
0.682
0.691
0.774
1.165
0.718
0.696
69
3.96
ROIC%
0.81
1.39
0.40
0.40
1.68
0.40
0.40
0.40
1.59
2.63
11.90
0.40
0.61
44
27.03
Return on equity%
30.45
28.10
27.89
30.43
27.72
30.69
33.30
32.27
33.75
32.44
27.16
32.44
30.57
47
15.23
Return on assets%
6.69
4.71
5.99
5.74
6.51
6.81
6.88
6.30
3.45
4.86
25.04
6.30
6.15
77
3.03
EPSSR
8.44
9.06
9.56
10.05
11.51
13.48
13.30
14.76
16.16
16.80
3.32
7.86%
8.18%
—
9.11
EPS growth%
12.57
12.06
12.92
15.77
13.95
15.58
14.89
12.02
12.51
14.35
7.18
14.35
13.44
66
4.95
Bookvalue per shSR
0.81
0.86
0.94
0.87
0.79
0.76
0.83
0.82
0.79
0.77
5.31
(0.50%)
(0.79%)
—
4.27
FCF per shareSR
4.38
4.03
4.08
3.77
3.63
3.57
3.59
3.86
4.40
4.29
3.18
3.35%
0.75%
—
4.96
Dividend per shSR
2.16
2.14
1.84
1.63
1.48
1.50
1.28
1.22
1.11
1.20
3.43
(4.05%)
(5.17%)
—
16.87
Div yield (avg)%
22.94
22.51
24.79
27.77
29.97
29.53
28.16
25.39
25.19
24.64
16.16
25.39
25.29
27
2.71
Payout ratio%
0.40
3.23
2.63
2.11
4.07
1.76
2.44
0.40
0.40
1.87
20.89
1.76
1.99
23
81.45
Shares (diluted)M
61.06
68.02
75.60
73.00
71.99
70.82
69.04
75.74
85.16
89.46
77.63
4.44%
3.66%
39
27.13
Buyback yield%
23.21
22.89
22.74
21.73
21.94
20.50
23.32
24.95
25.61
23.18
25.87
23.32
23.04
8
1.095
D/E ratiox
1.684
1.841
1.714
1.552
1.701
1.684
1.680
1.634
1.575
1.486
1.233
1.634
1.682
55
1,019
Enterprise valueSR M
218.2
238.0
214.1
212.2
199.3
211.4
186.6
204.3
181.8
172.2
46.35
(2.88%)
(1.98%)
52
0.635
LT debtSR B
1.550
1.513
1.792
1.940
2.160
2.451
2.898
3.368
3.701
3.932
0.296
12.73%
11.60%
78
Cost of revenue
7.31%
1.01×
Operating expenses
7.83%
1.06×
Cash and investments
20.79%
Goodwill & intangibles
20.02%
Spread over hurdle
15.11%