234.5
RevenueSR M
234.3
240.1
249.3
257.7
265.0
268.7
284.1
295.4
300.7
307.5
258.0
3.02%
2.88%
17
28.76
Revenue growth%
32.49
31.02
33.27
35.29
37.75
35.40
36.08
38.04
40.91
40.90
15.43
38.04
35.74
30
21.65
Gross margin%
31.14
31.76
34.23
32.78
35.31
36.47
38.03
39.79
37.85
37.91
18.13
37.91
35.89
25
3.63
Operating margin%
18.20
21.00
18.41
20.41
22.04
24.43
23.85
23.54
24.95
22.33
14.32
23.85
22.18
44
21.16
Net margin%
18.93
16.10
14.17
14.70
14.56
12.43
14.62
15.10
12.32
9.73
7.36
12.43
14.59
17
7.964
P/E ratio (avg)x
20.83
21.82
24.48
23.22
21.63
23.85
26.56
26.87
25.48
26.96
19.78
26.56
24.17
58
32.17
EV/EBITx
36.00
39.27
39.13
35.69
35.87
39.69
34.89
38.72
40.92
44.23
33.40
39.69
38.92
7
21.41
FCF yield (avg)%
7.80
6.80
6.55
8.35
9.38
10.42
9.50
11.46
11.57
11.78
16.09
11.46
9.44
69
8.68
FCF margin%
5.89
3.56
1.58
1.25
3.39
4.70
6.26
8.51
8.61
11.35
23.65
8.51
5.30
58
1.497
FCF / Net incomex
1.513
1.626
1.782
1.619
1.575
1.535
1.387
1.444
1.481
1.298
1.525
1.444
1.524
5
9.35
ROIC%
23.85
25.45
27.59
26.97
28.26
28.24
26.95
26.28
29.13
30.78
13.04
28.24
27.28
40
24.45
Return on equity%
23.73
23.19
25.88
24.18
25.99
27.81
30.14
31.16
28.37
29.16
25.03
29.16
26.90
75
14.75
Return on assets%
12.08
13.18
10.83
11.16
10.54
9.13
10.25
9.99
7.82
5.00
23.06
9.13
10.39
77
1.13
EPSSR
0.74
0.70
0.79
0.76
0.86
0.93
0.97
1.07
1.20
1.30
1.20
8.51%
6.58%
—
27.28
EPS growth%
16.44
17.74
20.05
19.54
20.96
19.64
16.68
15.31
17.37
17.39
5.07
17.37
17.56
37
3.32
Bookvalue per shSR
3.23
3.15
2.70
2.51
2.37
2.11
1.91
1.66
1.51
1.50
2.95
(8.76%)
(7.10%)
—
0.99
FCF per shareSR
4.04
3.89
3.91
3.59
3.47
3.82
3.35
3.40
3.51
3.46
3.91
(0.09%)
(1.13%)
—
2.57
Dividend per shSR
3.61
3.72
3.44
3.27
3.04
3.28
3.27
3.26
3.23
2.98
1.54
(0.41%)
(1.41%)
—
26.99
Div yield (avg)%
17.44
16.72
15.59
16.21
15.26
17.89
15.61
12.81
15.08
15.56
20.59
15.56
15.60
58
3.10
Payout ratio%
6.62
8.77
6.54
4.78
7.60
7.75
7.06
6.66
5.36
8.06
29.49
7.06
6.86
20
34.35
Shares (diluted)M
38.77
36.15
36.35
41.03
40.13
39.75
42.59
38.99
37.79
39.47
36.41
(0.33%)
0.51%
86
22.24
Buyback yield%
28.82
28.02
25.60
23.44
22.78
21.75
19.17
21.56
18.59
16.88
22.57
19.17
22.27
71
0.666
D/E ratiox
2.579
3.056
3.171
3.429
3.841
4.649
4.650
4.590
5.387
6.058
0.598
4.650
4.216
40
52.53
Enterprise valueSR M
362.5
400.9
422.0
440.4
502.4
593.9
698.2
741.9
761.1
811.3
248.8
10.06%
9.44%
79
256.0
LT debtSR M
278.9
271.0
307.5
328.7
370.7
362.7
360.2
371.6
414.1
455.7
248.7
4.22%
4.30%
25
Cost of revenue
2.80%
0.99×
Operating expenses
3.30%
1.04×
Cash and investments
16.52%
Property and equipment
16.47%
Spread over hurdle
43.04%