364.9
RevenueSR M
313.3
330.7
345.1
352.6
368.6
384.6
404.5
424.9
444.4
473.0
407.5
5.11%
4.64%
51
24.40
Revenue growth%
24.72
24.36
23.28
24.04
25.57
25.67
22.70
24.67
24.43
25.27
9.90
24.67
24.55
16
19.84
Gross margin%
4.78
3.30
1.86
4.40
1.70
0.69
0.40
0.40
0.83
0.40
19.15
0.40
1.27
79
9.37
Operating margin%
7.98
6.87
4.19
1.68
0.40
0.40
0.40
0.40
2.33
2.19
27.16
0.40
1.93
54
14.80
Net margin%
22.21
22.65
23.33
24.10
24.32
25.09
25.46
28.45
30.15
27.44
2.34
27.44
24.71
22
13.31
P/E ratio (avg)x
31.00
29.47
34.59
37.24
39.52
44.66
47.01
51.15
56.00
56.92
34.19
51.15
42.09
36
19.81
EV/EBITx
18.26
18.64
19.14
18.73
19.49
18.29
17.50
19.41
19.29
18.54
8.962
18.54
18.69
43
5.65
FCF yield (avg)%
16.35
17.27
15.03
12.19
10.14
10.36
12.75
13.01
10.83
10.38
19.89
10.83
12.47
6
4.88
FCF margin%
12.86
14.34
15.30
17.35
17.12
15.76
16.02
15.24
17.49
19.67
17.13
16.02
15.89
54
1.220
FCF / Net incomex
0.701
0.653
0.567
0.587
0.547
0.542
0.486
0.525
0.531
0.471
1.731
0.525
0.544
43
21.67
ROIC%
11.51
13.81
13.29
14.86
16.97
15.84
14.27
13.74
13.53
12.22
10.14
13.74
13.78
87
9.83
Return on equity%
13.56
10.66
12.16
13.75
11.20
9.95
7.17
4.62
1.72
4.20
20.18
4.62
10.31
61
15.90
Return on assets%
21.12
18.48
18.89
20.19
18.99
18.11
16.27
16.45
17.31
14.55
22.40
16.45
18.29
57
0.81
EPSSR
0.79
0.84
0.87
0.92
0.84
0.75
0.68
0.65
0.57
0.60
0.87
(6.30%)
(2.57%)
—
10.32
EPS growth%
24.74
26.70
29.57
32.30
30.23
32.55
34.20
34.98
35.28
38.26
18.64
34.98
32.43
38
1.00
Bookvalue per shSR
0.57
0.57
0.61
0.55
0.51
0.57
0.57
0.56
0.52
0.50
0.70
(0.59%)
(1.66%)
—
0.25
FCF per shareSR
0.68
0.67
0.65
0.60
0.61
0.62
0.62
0.65
0.68
0.72
0.76
3.39%
(0.06%)
—
0.40
Dividend per shSR
1.01
0.91
0.93
0.81
0.71
0.74
0.71
0.72
0.77
0.67
0.60
(1.35%)
(4.20%)
—
27.34
Div yield (avg)%
16.96
17.03
18.43
16.66
19.17
20.22
20.62
19.97
21.25
23.49
19.53
20.62
19.57
70
24.15
Payout ratio%
15.29
13.73
11.12
9.15
6.60
6.16
6.19
7.84
5.27
7.56
11.31
6.19
7.70
40
272.8
Shares (diluted)M
331.0
325.5
311.7
283.9
263.9
289.5
274.3
288.4
300.5
326.8
277.0
4.37%
0.76%
25
24.40
Buyback yield%
19.72
20.28
22.38
25.03
27.98
26.19
25.68
25.43
23.48
21.70
17.07
25.43
24.25
13
1.337
D/E ratiox
1.113
1.030
1.057
0.929
0.853
0.817
0.874
0.876
0.898
0.990
0.970
0.876
0.913
57
230.0
Enterprise valueSR M
175.1
193.6
225.8
255.6
275.1
307.2
300.3
339.8
348.1
360.5
282.4
5.56%
9.37%
54
217.6
LT debtSR M
228.7
209.9
227.5
223.2
205.1
228.4
251.4
247.7
270.5
274.3
376.8
5.99%
1.50%
32
Cost of revenue
4.65%
1.00×
Operating expenses
4.94%
1.03×
Property and equipment
16.25%