279.5
RevenueSR M
205.3
225.3
245.5
264.5
284.0
312.7
339.7
365.5
397.7
427.2
290.3
8.51%
8.23%
63
13.69
Revenue growth%
17.37
15.82
18.55
21.45
23.48
24.29
22.49
22.27
22.60
20.56
5.74
22.49
21.86
39
26.18
Gross margin%
16.67
18.21
20.20
19.56
21.23
18.63
16.86
19.69
18.75
20.99
6.28
18.75
19.15
23
21.30
Operating margin%
14.90
16.18
17.46
14.69
15.00
15.80
12.99
12.23
11.43
8.45
21.74
12.23
14.79
8
21.76
Net margin%
4.07
3.59
2.43
0.83
1.61
4.45
4.59
2.87
2.48
4.90
14.06
4.45
3.23
5
8.150
P/E ratio (avg)x
7.503
7.652
8.194
9.322
10.23
10.01
9.235
9.411
9.299
9.030
10.83
9.299
9.267
50
9.663
EV/EBITx
19.47
22.18
23.62
24.42
26.27
28.27
28.20
28.90
28.64
28.14
14.64
28.27
27.20
82
13.07
FCF yield (avg)%
22.48
21.21
22.17
19.34
16.78
19.40
18.83
19.14
17.52
16.91
19.63
18.83
19.24
53
24.37
FCF margin%
4.97
4.55
2.52
0.72
0.40
0.40
2.67
4.93
4.81
6.38
5.05
4.81
3.61
86
0.595
FCF / Net incomex
0.760
0.798
0.755
0.752
0.733
0.780
0.681
0.622
0.662
0.587
1.192
0.662
0.742
82
5.61
ROIC%
28.55
27.40
27.43
24.80
25.10
22.20
20.92
22.29
23.48
20.74
28.69
22.20
24.14
87
28.18
Return on equity%
31.11
33.19
34.15
36.93
34.07
32.49
33.74
34.66
35.44
36.66
16.51
34.66
34.11
40
5.43
Return on assets%
2.19
4.07
3.26
4.04
2.75
1.77
2.63
0.40
0.40
0.40
29.72
0.40
2.41
11
0.55
EPSSR
0.40
0.40
0.37
0.35
0.35
0.33
0.38
0.43
0.48
0.49
0.60
7.04%
2.68%
—
20.08
EPS growth%
21.30
19.80
21.96
20.67
19.43
17.34
15.52
18.28
21.10
22.85
28.41
18.28
20.23
6
0.30
Bookvalue per shSR
0.59
0.64
0.71
0.68
0.63
0.65
0.66
0.69
0.71
0.79
0.12
4.57%
3.10%
—
0.17
FCF per shareSR
0.29
0.34
0.39
0.44
0.44
0.51
0.61
0.69
0.82
0.85
0.43
14.03%
13.31%
—
0.25
Dividend per shSR
0.30
0.30
0.31
0.33
0.35
0.37
0.35
0.36
0.34
0.34
0.13
(0.29%)
0.93%
—
27.81
Div yield (avg)%
18.11
17.44
18.22
16.65
19.23
19.51
18.15
16.62
14.73
14.57
17.03
16.62
17.78
13
26.48
Payout ratio%
15.04
14.86
17.05
19.98
18.53
19.25
18.60
19.18
21.22
19.38
22.40
19.25
18.89
55
0.501
Shares (diluted)B
0.941
0.947
1.095
1.150
1.245
1.384
1.605
1.712
1.936
1.872
0.514
8.50%
8.78%
39
15.83
Buyback yield%
26.22
24.00
26.27
27.12
25.15
27.01
26.69
28.00
27.73
26.93
15.56
27.01
26.81
47
1.238
D/E ratiox
1.504
1.641
1.503
1.488
1.513
1.667
1.668
1.582
1.534
1.463
1.189
1.582
1.523
17
492.1
Enterprise valueSR M
58.86
56.57
56.93
55.15
54.31
47.53
50.25
52.75
51.88
54.42
33.77
0.04%
(1.32%)
8
497.4
LT debtSR M
381.4
418.7
489.1
567.2
583.9
673.1
697.9
756.5
916.5
978.5
93.89
10.88%
11.02%
13
Cost of revenue
8.42%
1.02×
Operating expenses
7.87%
0.97×
Goodwill & intangibles
16.67%
Spread over hurdle
(3.79%)