464.1
RevenueSR M
824.8
836.8
843.0
852.7
844.7
854.5
865.1
882.7
892.9
906.4
484.0
1.42%
1.11%
10
21.89
Revenue growth%
29.83
30.37
30.20
32.85
35.01
35.37
34.85
34.13
33.50
32.08
15.06
34.13
33.17
95
16.16
Gross margin%
14.30
15.25
15.55
13.69
15.07
13.15
16.02
15.74
15.18
13.99
5.03
15.18
15.13
76
8.41
Operating margin%
19.27
20.95
20.86
18.90
17.92
20.54
20.27
21.87
19.46
16.69
24.03
20.27
19.86
49
19.60
Net margin%
16.52
14.36
12.74
12.06
14.54
15.68
13.61
10.76
11.20
13.85
15.59
13.61
13.73
37
12.87
P/E ratio (avg)x
57.31
58.01
61.45
58.61
60.59
69.94
72.66
75.86
82.11
86.35
12.33
75.86
65.70
19
36.38
EV/EBITx
14.50
13.93
14.93
14.37
13.15
12.75
12.49
13.10
14.21
15.10
25.67
13.10
14.07
94
27.80
FCF yield (avg)%
27.39
29.33
30.80
29.16
27.04
29.68
28.95
26.48
24.84
25.95
29.72
26.48
28.17
28
29.59
FCF margin%
13.63
14.08
14.76
14.30
15.52
16.88
18.17
19.44
18.52
16.57
28.04
18.17
16.04
93
0.380
FCF / Net incomex
0.492
0.515
0.486
0.544
0.584
0.626
0.642
0.712
0.706
0.688
1.559
0.688
0.605
63
12.95
ROIC%
17.22
15.91
14.48
12.17
14.64
11.99
9.80
10.96
10.36
10.57
7.25
10.57
12.08
79
21.25
Return on equity%
26.36
25.66
27.19
24.39
21.88
22.57
23.66
23.38
23.08
21.56
21.90
23.08
23.52
6
12.53
Return on assets%
10.73
8.16
5.94
8.70
6.86
5.71
6.58
6.00
5.15
4.26
22.63
5.71
6.29
80
1.18
EPSSR
0.59
0.55
0.54
0.51
0.57
0.53
0.52
0.48
0.46
0.50
1.21
(2.67%)
(1.55%)
—
12.34
EPS growth%
4.43
5.66
7.25
5.94
6.96
5.34
3.12
5.26
4.26
1.62
6.92
4.26
5.30
34
0.43
Bookvalue per shSR
1.30
1.34
1.50
1.67
1.80
2.11
2.51
2.64
2.93
2.96
1.24
10.44%
9.26%
—
0.98
FCF per shareSR
1.16
1.28
1.29
1.19
1.21
1.12
1.13
1.21
1.32
1.31
1.10
1.66%
1.81%
—
0.71
Dividend per shSR
1.14
1.27
1.19
1.35
1.24
1.15
1.18
1.15
1.08
1.20
0.70
(0.63%)
(0.36%)
—
13.55
Div yield (avg)%
11.64
8.87
6.47
8.68
9.15
10.41
7.86
7.86
6.45
7.55
25.75
7.86
8.27
75
6.15
Payout ratio%
31.52
32.13
35.02
36.22
37.19
36.81
38.57
37.38
34.88
37.66
12.93
37.38
36.52
41
280.4
Shares (diluted)M
308.5
324.5
299.0
308.6
325.7
357.0
332.4
304.7
305.5
277.2
274.0
(3.17%)
(2.45%)
66
5.22
Buyback yield%
17.14
17.87
16.96
18.66
18.17
19.49
19.14
16.29
14.19
12.83
12.62
16.29
17.51
23
1.708
D/E ratiox
0.248
0.252
0.270
0.256
0.243
0.243
0.252
0.253
0.279
0.269
0.775
0.253
0.253
80
168.3
Enterprise valueSR M
214.6
224.1
209.0
209.5
214.2
229.3
253.2
261.1
280.6
260.0
457.6
3.95%
0.86%
11
67.49
LT debtSR M
86.81
95.60
102.0
112.4
133.2
136.3
151.0
170.0
183.1
208.6
518.0
9.39%
9.01%
80
Cost of revenue
1.11%
1.00×
Operating expenses
1.02%
0.99×
Property and equipment
15.45%