68.34
RevenueSR M
157.1
163.6
170.4
180.1
185.1
192.8
195.1
203.8
212.0
216.1
73.22
3.15%
3.65%
32
2.56
Revenue growth%
26.68
25.21
24.38
22.39
20.39
21.39
19.60
20.28
18.55
21.33
20.72
20.28
21.36
83
16.01
Gross margin%
10.03
8.39
6.74
6.66
6.31
7.36
5.79
5.78
3.52
5.95
20.53
5.79
6.48
43
28.98
Operating margin%
2.70
2.23
4.33
6.36
4.17
4.35
1.38
4.21
6.67
9.52
7.26
4.35
4.27
7
4.94
Net margin%
19.11
16.57
14.45
13.99
12.21
9.57
9.84
12.04
14.52
12.36
18.49
12.04
13.17
15
13.08
P/E ratio (avg)x
41.90
40.87
45.51
50.94
54.28
60.06
68.87
74.41
72.30
80.28
27.21
72.30
57.17
69
36.24
EV/EBITx
17.96
16.62
18.65
18.00
19.81
21.86
24.22
22.81
23.30
26.49
34.47
23.30
20.84
91
23.34
FCF yield (avg)%
22.99
21.52
20.49
18.64
20.51
18.31
20.71
21.04
22.06
19.53
23.03
20.71
20.61
76
12.64
FCF margin%
30.20
27.20
29.94
27.30
28.38
30.67
29.57
27.26
27.87
28.69
29.63
28.69
28.53
61
0.420
FCF / Net incomex
1.790
1.808
1.722
1.910
1.963
2.208
2.416
2.671
2.996
2.861
1.306
2.671
2.086
88
16.10
ROIC%
18.36
19.49
21.82
22.75
24.28
23.60
21.90
24.87
22.63
25.40
13.43
23.60
22.69
95
19.28
Return on equity%
26.51
29.28
30.28
31.37
29.71
27.22
27.19
24.83
26.23
24.53
19.97
26.23
27.20
63
26.32
Return on assets%
3.09
2.29
1.42
0.70
0.40
0.40
1.59
0.40
0.40
1.71
29.52
0.40
1.06
11
2.83
EPSSR
4.86
5.56
6.66
6.70
6.61
7.76
8.29
9.87
11.96
13.20
3.11
14.86%
11.09%
—
8.02
EPS growth%
20.01
21.79
23.84
22.55
22.47
21.18
20.64
22.88
25.40
24.28
15.30
22.88
22.51
21
3.64
Bookvalue per shSR
4.39
4.98
5.36
5.41
6.21
7.25
7.70
7.47
7.24
7.39
4.53
3.54%
6.10%
—
1.63
FCF per shareSR
3.01
2.83
2.50
2.51
2.60
2.31
2.02
1.96
2.04
2.01
1.74
(5.02%)
(4.74%)
—
3.89
Dividend per shSR
5.05
5.42
5.74
6.11
7.22
8.00
8.41
8.56
10.02
9.87
4.52
6.44%
7.48%
—
26.06
Div yield (avg)%
28.34
30.46
32.92
34.22
35.01
33.29
33.00
35.94
37.38
35.02
10.14
35.02
33.75
86
4.49
Payout ratio%
4.14
3.95
2.24
1.54
0.69
1.03
3.63
4.42
3.64
2.83
4.94
3.63
3.23
74
43.20
Shares (diluted)M
43.47
39.27
40.89
39.12
38.45
33.81
32.98
29.57
32.06
32.31
42.14
(3.42%)
(2.73%)
26
24.67
Buyback yield%
13.73
12.63
12.35
13.42
14.07
12.76
11.90
12.54
12.37
9.88
16.88
12.37
12.58
27
1.655
D/E ratiox
2.571
2.470
2.468
2.813
3.057
2.993
3.089
3.075
3.480
3.925
0.747
3.089
3.025
43
62.42
Enterprise valueSR M
336.7
384.8
381.8
413.1
429.3
514.2
576.1
561.7
630.1
728.9
95.70
11.17%
9.58%
6
188.6
LT debtSR M
33.88
35.47
33.52
33.53
34.47
33.49
31.67
29.51
31.97
34.51
132.3
0.02%
(0.82%)
23
Cost of revenue
3.49%
0.98×
Operating expenses
3.86%
1.02×
Property and equipment
16.63%
Spread over hurdle
(1.37%)