101.5
RevenueSR M
91.91
94.40
99.11
104.8
110.1
114.4
119.3
122.9
125.6
132.5
111.4
3.76%
4.12%
76
19.43
Revenue growth%
9.71
8.69
10.48
12.02
14.77
13.39
10.73
10.49
12.61
10.57
4.65
10.73
10.65
13
15.86
Gross margin%
33.47
35.57
35.70
36.23
33.35
33.41
31.81
33.68
33.09
33.79
26.84
33.41
33.58
67
10.91
Operating margin%
23.82
21.85
18.97
21.35
22.41
20.67
19.40
16.73
15.74
16.65
17.91
16.73
20.04
61
8.95
Net margin%
22.85
22.15
21.66
20.01
20.83
20.89
19.36
21.96
23.73
20.74
24.24
20.89
21.28
88
22.77
P/E ratio (avg)x
31.28
29.48
28.83
30.35
26.30
25.29
23.10
21.21
21.37
19.86
8.790
21.37
25.80
69
27.85
EV/EBITx
41.84
48.81
51.23
57.98
55.98
61.27
67.59
76.27
73.59
87.72
23.76
73.59
59.62
31
19.53
FCF yield (avg)%
4.11
6.34
7.18
7.05
4.49
2.62
1.01
3.60
6.53
7.42
18.38
3.60
5.42
57
27.33
FCF margin%
27.01
27.05
27.00
29.55
31.15
29.73
28.84
29.40
32.31
31.77
14.20
29.73
29.47
22
0.717
FCF / Net incomex
0.998
1.002
1.134
1.152
1.252
1.162
1.303
1.268
1.238
1.154
0.144
1.238
1.158
67
19.69
ROIC%
13.75
14.59
13.79
13.91
14.05
15.24
12.27
11.69
12.23
14.35
14.81
12.27
13.85
11
6.56
Return on equity%
0.40
0.40
0.45
1.06
0.60
3.13
3.22
3.68
3.83
4.76
16.66
3.68
2.09
67
25.75
Return on assets%
12.37
9.66
9.43
10.87
12.20
10.55
7.74
6.86
7.07
7.02
20.43
7.07
9.55
40
1.66
EPSSR
2.13
2.31
2.35
2.62
2.91
3.04
3.20
3.74
3.60
3.83
1.84
5.64%
7.22%
—
11.12
EPS growth%
27.72
29.29
31.15
31.86
33.87
36.73
34.76
36.89
36.33
36.45
20.45
36.45
34.31
84
0.80
Bookvalue per shSR
1.39
1.31
1.13
1.05
0.98
0.97
0.92
0.91
0.88
0.91
2.00
(1.29%)
(4.92%)
—
1.10
FCF per shareSR
0.87
1.05
1.06
1.28
1.39
1.50
1.56
1.69
2.00
2.24
0.41
10.07%
10.15%
—
0.66
Dividend per shSR
0.87
0.99
1.17
1.24
1.21
1.34
1.30
1.24
1.29
1.28
1.57
1.05%
3.32%
—
8.19
Div yield (avg)%
26.05
24.14
22.83
25.54
24.60
24.24
24.75
24.75
26.10
24.05
22.13
24.75
24.68
64
29.18
Payout ratio%
27.83
27.38
26.35
26.64
25.71
23.18
21.52
20.77
21.08
23.94
12.75
21.52
24.83
7
62.94
Shares (diluted)M
85.17
76.33
72.02
70.23
64.42
68.42
63.27
55.59
59.83
56.12
62.99
(2.72%)
(3.56%)
6
14.52
Buyback yield%
16.10
14.79
12.21
11.28
13.12
15.84
18.50
17.76
20.69
22.37
12.47
18.50
15.97
26
1.508
D/E ratiox
0.937
0.851
0.962
1.034
1.089
1.127
1.041
1.090
1.108
1.250
0.995
1.108
1.065
24
37.09
Enterprise valueSR M
91.62
97.20
94.80
109.6
101.1
116.3
125.5
130.0
122.5
123.5
67.30
4.09%
3.82%
22
49.32
LT debtSR M
69.72
67.20
67.18
61.58
64.23
67.69
59.61
54.85
52.96
47.10
9.897
(6.02%)
(5.13%)
46
Cost of revenue
4.45%
1.03×
Operating expenses
3.63%
0.95×
Goodwill & intangibles
15.34%