88.94
RevenueSR M
146.3
147.3
145.4
146.5
148.3
152.9
150.4
148.1
149.1
153.0
92.97
0.64%
0.60%
82
9.29
Revenue growth%
18.04
17.02
18.15
20.81
23.14
25.25
25.88
23.72
21.69
22.44
6.49
23.72
22.06
89
3.11
Gross margin%
27.57
25.36
22.54
23.53
25.13
22.96
24.69
21.70
22.73
24.12
8.77
22.96
23.83
26
3.37
Operating margin%
5.08
7.70
10.30
10.54
9.85
8.55
6.76
7.54
9.28
11.83
12.28
8.55
8.91
70
29.67
Net margin%
18.45
16.49
19.48
19.67
22.35
22.03
20.71
18.63
20.51
18.86
27.64
20.51
19.58
40
6.066
P/E ratio (avg)x
43.08
43.60
49.07
50.05
54.24
58.98
58.27
57.99
59.82
56.59
12.68
58.27
55.41
82
11.72
EV/EBITx
27.80
25.28
25.84
28.89
30.95
29.70
28.85
30.89
34.29
35.96
17.95
30.89
29.29
15
14.97
FCF yield (avg)%
25.26
24.86
25.22
23.23
23.56
21.14
21.87
21.47
21.04
21.43
2.58
21.43
22.55
15
27.18
FCF margin%
23.65
22.07
23.37
22.03
22.15
24.21
21.38
19.89
18.12
19.27
2.81
19.89
22.05
61
0.475
FCF / Net incomex
0.748
0.724
0.752
0.808
0.884
0.870
0.838
0.820
0.925
0.860
1.713
0.860
0.829
89
16.15
ROIC%
7.24
7.37
6.03
4.23
6.94
5.33
5.90
7.85
7.33
10.10
3.99
7.33
7.09
77
24.78
Return on equity%
28.08
30.34
28.58
25.72
23.17
22.75
20.13
22.18
24.46
25.81
10.86
22.75
25.09
22
4.26
Return on assets%
32.81
34.89
32.44
30.63
30.93
28.19
26.13
27.85
30.62
29.66
9.71
28.19
30.63
24
0.53
EPSSR
0.57
0.61
0.64
0.67
0.66
0.73
0.84
0.85
0.90
0.86
0.59
5.58%
3.65%
—
13.49
EPS growth%
20.30
17.45
14.74
12.52
10.46
9.10
8.81
10.22
11.87
10.21
5.30
10.21
11.16
54
0.22
Bookvalue per shSR
0.17
0.15
0.15
0.15
0.14
0.14
0.13
0.12
0.13
0.14
0.30
(0.55%)
(2.51%)
—
0.49
FCF per shareSR
0.26
0.22
0.20
0.18
0.17
0.18
0.20
0.18
0.19
0.19
0.55
2.31%
(3.32%)
—
0.35
Dividend per shSR
0.66
0.64
0.64
0.68
0.79
0.77
0.85
0.80
0.82
0.95
0.29
3.82%
5.13%
—
6.35
Div yield (avg)%
20.82
19.90
18.18
19.61
22.21
21.82
22.29
21.33
20.10
21.83
15.76
21.82
21.08
29
21.86
Payout ratio%
26.40
28.52
27.01
26.61
25.99
27.67
25.42
27.46
30.44
32.24
9.96
27.67
27.24
13
167.3
Shares (diluted)M
337.4
326.3
369.6
433.8
424.0
421.9
445.0
437.4
456.5
449.7
169.6
1.19%
3.88%
7
18.08
Buyback yield%
6.80
4.42
2.38
1.68
4.20
5.97
6.12
4.32
2.50
2.05
2.05
4.32
4.26
66
1.362
D/E ratiox
2.122
2.037
1.904
1.988
2.013
2.153
2.352
2.515
2.840
2.855
0.780
2.515
2.137
10
59.60
Enterprise valueSR M
81.86
77.45
86.86
84.30
93.20
90.06
101.5
105.6
96.37
97.87
76.44
0.98%
0.73%
29
34.34
LT debtSR M
41.94
43.23
41.26
42.89
49.81
58.44
66.59
73.12
86.85
97.72
58.72
14.43%
8.78%
30
Cost of revenue
0.87%
1.03×
Operating expenses
(0.40%)
0.90×
Property and equipment
19.27%
Goodwill & intangibles
16.31%