56.96
RevenueSR M
59.95
64.35
68.91
73.02
77.00
81.25
87.02
92.07
97.57
102.7
61.35
5.93%
6.25%
62
23.74
Revenue growth%
24.84
23.37
23.37
21.16
22.95
23.29
23.46
23.87
22.89
24.73
27.44
23.46
23.37
10
28.58
Gross margin%
2.21
2.70
0.87
2.37
0.40
0.40
1.30
4.19
6.76
6.54
22.01
4.19
2.29
68
17.71
Operating margin%
17.54
18.47
16.00
14.84
12.95
10.54
9.74
6.76
5.88
3.57
4.54
6.76
11.75
11
17.99
Net margin%
18.79
19.49
18.74
20.53
19.14
17.74
17.56
16.83
17.01
18.66
7.64
17.56
18.70
68
12.22
P/E ratio (avg)x
35.99
35.89
42.61
46.58
53.45
57.78
66.30
72.88
77.45
80.53
37.33
72.88
55.61
60
14.49
EV/EBITx
59.81
69.66
73.33
86.13
85.26
94.80
103.3
107.2
117.0
112.5
20.28
107.2
90.47
90
27.24
FCF yield (avg)%
4.00
3.11
2.42
5.09
4.11
4.59
4.70
3.57
2.44
0.40
13.89
3.57
3.78
19
2.71
FCF margin%
22.09
23.67
25.31
27.74
30.01
29.19
27.83
29.49
30.17
30.16
9.42
29.49
28.51
73
0.103
FCF / Net incomex
2.166
2.175
2.190
2.079
2.170
2.267
2.680
2.580
3.048
3.338
1.445
2.680
2.229
26
21.65
ROIC%
22.32
23.20
20.36
20.00
17.38
16.07
18.62
21.12
23.47
21.18
12.55
21.12
20.74
75
12.78
Return on equity%
25.69
26.94
29.34
29.59
28.11
30.46
32.36
32.77
33.95
35.38
26.71
32.77
30.02
53
23.29
Return on assets%
21.48
19.01
16.24
14.77
15.86
14.02
15.46
12.68
10.75
12.57
16.19
12.68
15.12
74
0.31
EPSSR
0.83
0.80
0.80
0.92
0.91
1.04
1.21
1.15
1.29
1.33
0.34
8.03%
5.79%
—
16.10
EPS growth%
17.17
19.98
17.54
20.39
19.13
19.25
19.47
17.50
17.91
18.80
12.12
18.80
18.97
14
0.17
Bookvalue per shSR
0.75
0.74
0.77
0.81
0.92
0.85
0.84
0.89
0.83
0.96
0.54
0.91%
4.08%
—
0.53
FCF per shareSR
0.46
0.43
0.46
0.43
0.46
0.52
0.49
0.46
0.46
0.42
0.58
(1.93%)
(1.35%)
—
0.11
Dividend per shSR
0.71
0.68
0.73
0.84
0.93
0.98
1.02
0.97
1.12
1.32
0.44
7.20%
8.05%
—
19.48
Div yield (avg)%
29.66
31.19
30.63
29.59
27.23
24.34
23.23
22.77
20.97
19.07
27.74
22.77
25.79
17
5.21
Payout ratio%
23.45
22.78
23.65
23.25
23.91
22.95
24.28
21.39
22.30
22.00
16.78
22.30
23.10
55
105.6
Shares (diluted)M
179.4
178.7
191.0
211.9
249.7
291.2
334.5
349.9
367.7
408.4
104.5
10.34%
9.02%
21
5.01
Buyback yield%
2.11
0.40
2.56
3.86
4.93
5.83
5.81
7.23
8.96
9.89
12.35
7.23
5.37
24
0.366
D/E ratiox
1.763
1.810
1.688
1.651
1.839
2.090
1.902
2.073
2.135
2.415
0.519
2.090
1.871
15
58.45
Enterprise valueSR M
63.37
57.62
57.87
61.99
60.43
64.14
65.70
60.10
57.83
53.24
74.21
(2.50%)
(2.36%)
84
67.23
LT debtSR M
52.59
57.69
56.90
51.80
56.55
54.89
59.81
60.96
63.41
67.11
51.54
3.48%
1.51%
31
Cost of revenue
6.32%
1.01×
Operating expenses
5.89%
0.97×