66.49
RevenueSR M
164.6
174.0
182.4
185.3
189.0
194.0
199.8
203.1
211.5
223.7
68.89
3.43%
3.53%
44
21.22
Revenue growth%
6.06
4.24
3.80
5.51
7.13
6.64
7.28
5.59
5.24
3.60
2.70
5.59
5.55
31
2.51
Gross margin%
22.51
21.97
21.21
21.05
22.22
21.31
19.28
20.78
19.97
22.40
16.89
20.78
21.26
66
18.75
Operating margin%
14.47
17.03
16.66
18.80
21.10
19.22
17.33
16.76
18.94
21.71
6.27
18.94
18.07
35
14.41
Net margin%
12.55
12.94
12.41
11.90
13.89
15.29
17.00
18.48
16.23
18.24
24.88
17.00
14.59
8
9.460
P/E ratio (avg)x
16.09
17.94
18.52
19.29
20.32
24.06
26.46
29.33
29.90
28.62
30.91
28.62
22.19
44
31.98
EV/EBITx
27.32
24.32
21.91
22.82
23.06
21.65
22.28
24.11
23.82
20.54
25.81
22.28
22.94
15
7.24
FCF yield (avg)%
13.51
11.15
8.17
5.80
7.73
10.33
10.24
10.88
9.08
7.29
22.41
10.24
9.66
87
3.45
FCF margin%
24.37
26.31
28.96
27.69
29.15
29.39
29.44
29.03
28.28
29.47
9.66
29.39
29.00
30
1.419
FCF / Net incomex
1.115
1.210
1.362
1.465
1.548
1.668
1.833
2.020
1.926
2.171
0.706
1.926
1.608
13
28.69
ROIC%
22.12
19.32
16.56
15.96
13.60
14.09
13.75
12.42
10.18
9.94
14.21
12.42
13.92
33
18.14
Return on equity%
27.39
29.50
30.77
30.60
32.91
33.59
35.38
35.33
35.85
35.59
14.55
35.38
33.25
30
14.59
Return on assets%
11.07
9.71
12.34
12.61
13.18
14.69
12.73
15.71
17.54
15.03
17.49
15.03
12.96
22
0.21
EPSSR
0.10
0.09
0.11
0.12
0.12
0.12
0.12
0.11
0.12
0.13
0.22
2.99%
3.71%
—
2.23
EPS growth%
22.10
20.64
23.29
23.15
24.88
26.68
26.27
26.75
27.16
26.96
16.14
26.75
25.58
41
0.11
Bookvalue per shSR
0.12
0.11
0.11
0.11
0.09
0.09
0.10
0.10
0.10
0.11
0.14
2.54%
(0.84%)
—
0.04
FCF per shareSR
0.21
0.23
0.24
0.21
0.20
0.21
0.18
0.20
0.19
0.20
0.07
0.65%
(1.55%)
—
0.14
Dividend per shSR
0.24
0.24
0.28
0.27
0.30
0.29
0.31
0.30
0.32
0.34
0.14
3.05%
3.73%
—
17.52
Div yield (avg)%
3.49
2.02
4.57
6.28
7.20
10.15
12.49
11.62
11.67
11.82
11.78
11.67
8.68
95
24.31
Payout ratio%
4.46
1.72
0.40
0.40
0.40
1.36
1.75
3.79
3.83
6.01
10.31
3.79
1.74
34
493.9
Shares (diluted)M
599.9
601.7
579.9
617.1
672.4
678.8
646.1
717.4
795.2
758.8
511.7
2.45%
2.45%
82
22.97
Buyback yield%
4.22
4.90
7.67
9.07
8.36
9.73
10.27
11.56
10.27
7.79
16.40
10.27
8.72
68
1.670
D/E ratiox
1.251
1.338
1.268
1.219
1.180
1.055
1.128
1.034
0.964
1.049
1.679
1.049
1.154
19
174.3
Enterprise valueSR M
52.47
50.99
51.33
46.22
45.22
48.39
50.67
56.68
52.59
58.60
30.79
5.32%
1.00%
50
204.3
LT debtSR M
29.83
28.48
25.19
24.97
22.99
25.32
27.55
30.49
27.68
25.21
257.0
1.85%
(2.43%)
90
Cost of revenue
3.48%
1.00×
Operating expenses
3.73%
1.02×
Cash and investments
19.74%
Spread over hurdle
(1.38%)