176.3
RevenueSR M
145.6
150.5
155.4
163.4
172.4
177.5
185.7
194.6
205.1
218.1
193.9
4.81%
4.78%
76
23.98
Revenue growth%
14.59
11.77
14.23
14.37
15.81
17.20
18.24
20.33
23.10
25.05
15.15
20.33
16.50
26
25.94
Gross margin%
5.81
7.35
8.43
5.99
5.65
7.28
6.71
3.74
2.60
4.07
9.75
4.07
5.90
95
18.94
Operating margin%
24.98
26.12
28.59
30.65
28.96
29.21
27.44
29.89
31.36
33.79
19.18
29.89
29.08
91
4.78
Net margin%
12.72
11.43
9.47
10.76
11.52
10.82
9.35
10.09
11.03
13.41
10.06
10.82
10.92
10
28.62
P/E ratio (avg)x
21.34
19.94
22.42
22.32
25.30
25.02
24.13
27.67
29.08
28.87
16.78
27.67
24.57
23
35.53
EV/EBITx
33.84
33.42
37.55
37.76
42.43
47.05
54.30
59.64
67.30
69.25
19.43
59.64
44.74
27
11.28
FCF yield (avg)%
0.40
0.52
0.40
2.99
3.70
2.89
1.68
0.80
3.20
6.03
7.93
2.89
2.29
45
7.37
FCF margin%
31.70
32.02
32.90
31.37
33.60
36.26
35.92
35.23
35.08
35.17
2.14
35.23
34.34
66
0.204
FCF / Net incomex
0.378
0.361
0.380
0.418
0.451
0.463
0.446
0.434
0.452
0.432
1.074
0.446
0.433
34
24.03
ROIC%
25.03
22.06
24.24
25.91
24.34
22.59
21.06
19.95
20.15
18.61
10.21
20.15
22.33
41
13.54
Return on equity%
4.43
2.92
1.33
3.92
3.25
5.91
5.86
4.71
3.07
4.32
5.32
4.71
4.12
21
4.06
Return on assets%
21.48
23.66
20.79
22.81
22.00
20.72
17.78
16.30
18.41
19.12
15.04
18.41
20.75
62
2.23
EPSSR
1.76
1.72
1.71
1.55
1.43
1.42
1.32
1.48
1.55
1.39
2.39
(0.62%)
(2.07%)
—
13.25
EPS growth%
8.71
5.96
8.58
10.66
8.88
11.21
12.98
13.57
12.25
10.81
8.95
12.25
10.74
56
2.09
Bookvalue per shSR
4.05
4.34
5.18
6.02
6.12
6.32
6.82
7.38
8.93
9.98
1.47
10.28%
9.63%
—
2.58
FCF per shareSR
1.95
2.24
2.42
2.27
2.59
2.76
3.08
3.45
3.62
3.75
1.78
7.72%
6.68%
—
0.64
Dividend per shSR
2.10
2.08
2.14
2.14
2.12
2.29
2.24
2.37
2.53
2.52
2.43
3.50%
2.51%
—
28.20
Div yield (avg)%
16.41
16.76
15.59
16.78
18.87
20.41
19.75
16.82
14.90
14.75
6.99
16.82
16.77
24
8.81
Payout ratio%
13.59
16.25
14.30
16.95
19.70
16.96
14.86
16.81
18.50
20.02
2.60
16.96
16.88
49
30.55
Shares (diluted)M
41.96
50.10
49.85
55.73
66.16
79.08
89.82
87.24
101.3
98.85
29.89
8.36%
8.68%
13
4.50
Buyback yield%
14.75
14.09
12.48
10.67
12.87
14.08
16.06
15.46
16.84
19.04
24.32
16.06
14.42
13
1.634
D/E ratiox
2.004
1.932
1.902
2.080
2.158
2.201
2.065
2.283
2.268
2.404
1.109
2.268
2.119
19
102.1
Enterprise valueSR M
40.67
41.58
43.51
38.96
40.20
42.78
38.49
40.86
37.53
38.65
39.62
(0.78%)
(0.65%)
19
171.0
LT debtSR M
186.6
166.5
166.5
177.9
181.7
177.6
188.3
185.5
171.0
184.5
61.34
0.31%
1.03%
23
Cost of revenue
4.77%
1.00×
Operating expenses
4.54%
0.98×
Cash and investments
15.47%