340.8
RevenueSR M
254.0
258.2
264.6
264.1
266.9
271.3
277.8
285.4
291.6
292.0
371.2
1.81%
1.48%
8
5.98
Revenue growth%
20.91
19.39
17.24
16.82
16.99
17.42
19.68
20.19
18.90
19.06
8.04
19.06
18.98
50
8.00
Gross margin%
10.58
8.79
8.29
9.22
11.21
10.01
9.19
9.89
11.40
12.72
16.75
10.01
9.95
10
28.36
Operating margin%
5.64
3.68
5.38
2.39
5.05
3.92
5.09
7.10
8.00
7.82
7.18
7.10
5.24
8
11.90
Net margin%
23.10
20.71
20.92
19.40
19.08
17.23
15.19
15.77
14.11
14.57
6.05
15.19
18.15
65
7.578
P/E ratio (avg)x
12.91
13.47
12.79
14.02
14.44
14.52
12.63
12.88
12.56
11.31
37.76
12.63
12.89
52
23.97
EV/EBITx
47.61
56.70
57.89
61.35
68.06
72.75
72.18
71.42
79.26
81.17
8.286
72.75
69.74
8
25.70
FCF yield (avg)%
18.84
19.80
21.63
21.32
19.70
16.90
14.76
13.78
11.98
11.74
17.02
13.78
17.87
64
12.63
FCF margin%
19.12
17.86
16.77
18.81
17.90
18.95
16.70
16.71
19.61
18.27
11.87
18.27
18.09
88
1.536
FCF / Net incomex
0.321
0.308
0.336
0.345
0.326
0.298
0.328
0.299
0.315
0.318
1.627
0.315
0.319
43
18.52
ROIC%
13.62
13.53
13.01
13.89
13.79
13.61
13.25
14.07
14.61
12.83
7.24
13.61
13.62
22
8.89
Return on equity%
8.26
9.41
9.22
11.61
8.61
7.16
9.75
9.32
12.21
13.95
26.38
9.75
9.37
69
28.47
Return on assets%
17.62
18.97
21.54
20.69
22.92
20.67
18.92
20.77
18.87
21.01
9.59
20.67
20.68
37
0.67
EPSSR
1.21
1.33
1.33
1.26
1.35
1.59
1.75
1.76
2.04
2.07
0.73
8.88%
6.91%
—
27.28
EPS growth%
27.42
29.19
28.96
28.02
30.66
32.03
32.12
29.38
32.04
30.27
27.83
32.03
29.83
25
0.20
Bookvalue per shSR
1.21
1.14
1.26
1.35
1.39
1.33
1.36
1.38
1.53
1.75
0.21
4.64%
5.01%
—
0.20
FCF per shareSR
0.30
0.34
0.36
0.36
0.37
0.40
0.40
0.44
0.49
0.51
0.74
6.39%
5.66%
—
0.33
Dividend per shSR
0.69
0.60
0.66
0.68
0.63
0.69
0.75
0.75
0.78
0.71
0.70
2.22%
0.05%
—
5.07
Div yield (avg)%
22.07
22.44
20.69
22.00
23.62
20.74
22.30
21.50
21.45
18.58
26.19
21.45
21.75
73
5.76
Payout ratio%
21.29
18.79
20.77
21.70
21.72
22.00
24.90
23.83
23.90
21.75
4.43
23.83
21.74
17
191.0
Shares (diluted)M
122.0
123.5
115.1
117.8
126.2
131.5
111.0
119.0
126.3
106.4
191.4
(3.36%)
(1.95%)
17
16.64
Buyback yield%
15.07
17.52
18.28
15.74
15.72
13.57
15.61
13.80
15.37
12.42
3.59
13.80
15.49
34
1.187
D/E ratiox
0.673
0.730
0.815
0.790
0.747
0.740
0.676
0.745
0.747
0.712
0.872
0.740
0.742
61
78.81
Enterprise valueSR M
187.2
213.5
222.5
228.0
232.0
225.9
224.5
240.6
251.2
236.9
416.0
0.42%
3.39%
10
162.2
LT debtSR M
448.0
533.7
523.1
553.5
591.5
633.8
661.8
695.8
746.6
751.4
275.2
4.90%
6.49%
91
Cost of revenue
1.57%
1.01×
Operating expenses
1.89%
1.04×
Property and equipment
16.38%
Return on capital
129.72%
Spread over hurdle
121.86%