190.3
RevenueSR M
153.1
158.8
167.3
172.2
182.3
185.4
191.2
202.1
206.9
219.9
201.1
3.82%
4.06%
32
18.94
Revenue growth%
25.95
25.69
27.54
29.40
28.57
29.53
29.31
30.10
31.29
28.55
15.14
29.53
28.94
13
27.32
Gross margin%
29.62
29.50
28.28
28.99
28.55
28.09
27.75
29.78
31.18
28.32
5.75
28.32
28.77
50
15.65
Operating margin%
26.20
23.63
20.94
23.46
25.16
24.61
22.91
21.77
22.14
19.66
16.14
22.14
23.18
74
21.55
Net margin%
26.10
23.33
22.41
20.67
23.45
22.57
21.46
20.83
18.46
18.32
6.42
20.83
21.93
47
27.03
P/E ratio (avg)x
9.936
9.960
10.97
10.67
12.73
12.87
14.83
14.61
15.54
18.51
30.02
14.83
12.80
87
34.83
EV/EBITx
30.10
32.29
32.32
37.48
36.45
35.75
34.32
36.60
35.98
35.08
10.57
35.75
35.42
74
7.46
FCF yield (avg)%
28.86
31.10
28.13
26.10
27.38
27.33
25.57
23.63
23.77
24.10
27.32
24.10
26.72
69
11.10
FCF margin%
17.30
16.55
13.81
13.15
13.83
12.50
11.03
10.22
11.80
11.36
4.55
11.36
12.83
82
0.300
FCF / Net incomex
1.486
1.518
1.592
1.734
1.824
2.039
2.295
2.377
2.562
2.398
0.384
2.377
1.932
69
4.05
ROIC%
2.18
2.42
0.55
0.40
0.51
0.40
1.09
0.40
2.86
2.72
11.51
1.09
0.82
78
14.02
Return on equity%
9.41
11.39
12.47
14.48
17.10
16.56
16.45
18.19
20.70
22.57
6.06
18.19
16.50
68
11.47
Return on assets%
18.21
15.43
15.62
17.95
19.45
19.53
17.18
16.65
16.87
16.21
2.71
16.87
17.03
82
4.60
EPSSR
1.51
1.38
1.23
1.31
1.15
1.15
1.02
1.12
1.15
1.18
4.69
0.56%
(1.75%)
—
5.67
EPS growth%
26.87
24.24
24.49
24.37
25.36
26.53
26.93
29.28
30.07
28.47
23.46
28.47
26.70
8
4.47
Bookvalue per shSR
4.28
4.62
4.17
4.70
4.69
4.79
4.83
4.44
3.95
3.83
5.20
(3.99%)
(0.67%)
—
3.62
FCF per shareSR
1.11
1.18
1.18
1.10
1.17
1.22
1.19
1.01
0.88
0.95
2.32
(4.12%)
(3.05%)
—
4.03
Dividend per shSR
0.60
0.61
0.56
0.53
0.54
0.56
0.55
0.57
0.63
0.65
2.84
3.85%
0.51%
—
24.80
Div yield (avg)%
15.12
14.39
13.08
12.12
11.59
11.73
12.53
9.95
6.99
6.47
8.89
9.95
11.92
30
19.58
Payout ratio%
23.45
25.29
27.81
26.19
28.21
25.93
24.74
22.44
22.65
25.09
21.25
24.74
25.19
30
51.48
Shares (diluted)M
74.02
86.33
87.75
100.1
99.03
108.9
107.7
122.7
127.1
151.6
51.46
8.89%
8.25%
13
25.21
Buyback yield%
25.40
22.96
25.90
25.28
23.92
24.31
27.25
26.87
28.86
29.05
12.21
27.25
25.65
87
0.678
D/E ratiox
2.278
2.703
3.012
3.401
3.773
3.671
3.688
3.903
4.025
4.688
0.728
3.903
3.680
79
92.54
Enterprise valueSR M
144.5
154.8
142.0
144.3
137.2
125.2
116.3
122.4
130.6
148.5
51.69
1.59%
1.45%
73
164.0
LT debtSR M
137.1
122.3
125.7
122.3
125.4
116.5
128.4
140.5
133.3
145.2
189.3
2.98%
(0.32%)
55
Cost of revenue
4.16%
1.01×
Operating expenses
3.84%
0.98×
Goodwill & intangibles
22.45%
Cash and investments
17.06%