527.7
RevenueSR M
433.3
430.7
436.3
447.8
456.7
475.3
483.0
497.5
511.9
528.1
555.5
2.95%
2.02%
8
20.48
Revenue growth%
1.47
0.40
2.08
1.13
1.37
4.26
3.86
3.66
0.91
3.44
20.87
3.66
1.78
57
19.27
Gross margin%
18.94
18.42
18.08
18.26
20.63
22.61
25.29
23.41
22.55
23.04
7.02
23.04
21.59
31
29.30
Operating margin%
29.41
27.28
25.59
27.12
26.42
26.76
28.26
26.47
27.93
27.74
27.61
27.74
27.20
85
26.03
Net margin%
10.57
7.97
8.75
5.79
7.87
8.25
10.74
8.39
9.94
9.19
14.02
9.19
8.57
70
10.77
P/E ratio (avg)x
14.22
15.66
18.33
20.34
19.01
22.31
25.23
28.74
27.18
30.20
30.33
27.18
21.32
22
31.29
EV/EBITx
21.26
23.61
23.37
23.18
22.56
27.13
27.70
29.54
34.99
34.19
25.75
29.54
25.37
45
16.14
FCF yield (avg)%
9.73
12.33
12.14
14.52
17.19
17.60
19.33
19.63
16.99
16.70
4.26
17.60
16.84
35
7.34
FCF margin%
23.44
25.21
23.00
22.88
23.48
23.11
22.83
25.01
24.35
21.97
12.84
23.11
23.28
51
0.595
FCF / Net incomex
0.692
0.684
0.656
0.659
0.704
0.688
0.620
0.587
0.589
0.636
1.022
0.620
0.657
94
10.98
ROIC%
8.45
9.96
11.66
8.95
7.88
6.55
5.35
6.80
8.64
10.27
23.43
6.80
8.54
74
2.15
Return on equity%
18.84
16.20
15.35
12.47
11.60
14.35
11.71
13.23
16.05
14.59
24.29
14.35
14.47
77
5.05
Return on assets%
17.88
14.92
12.90
15.34
16.12
16.34
15.14
14.81
16.70
17.19
11.49
16.34
15.73
44
2.31
EPSSR
1.63
1.54
1.64
1.76
1.65
1.59
1.74
1.82
1.63
1.54
2.53
(1.39%)
(1.21%)
—
26.05
EPS growth%
7.04
4.51
6.53
6.76
5.51
2.73
2.85
4.65
5.42
5.26
3.56
4.65
5.34
38
1.37
Bookvalue per shSR
2.12
1.94
1.89
2.03
2.10
2.16
2.32
2.13
2.28
2.34
1.22
2.21%
0.80%
—
1.03
FCF per shareSR
1.95
1.90
2.00
2.04
2.10
1.78
1.63
1.67
1.49
1.55
0.88
(5.90%)
(2.02%)
—
1.33
Dividend per shSR
0.73
0.78
0.94
0.94
1.05
1.23
1.43
1.43
1.52
1.79
2.32
11.16%
10.30%
—
10.96
Div yield (avg)%
27.92
24.96
24.44
21.70
23.92
25.78
23.53
22.41
20.95
22.79
24.15
22.79
23.73
72
6.30
Payout ratio%
12.02
14.45
16.87
18.08
19.71
16.80
16.83
15.57
13.51
14.15
29.72
15.57
16.18
62
99.79
Shares (diluted)M
121.9
119.8
135.7
124.4
125.2
120.0
126.6
141.7
129.9
122.8
103.6
(0.39%)
1.02%
93
23.35
Buyback yield%
14.05
11.83
12.57
12.73
11.29
12.02
10.57
12.62
10.06
9.33
3.45
10.57
11.92
49
1.223
D/E ratiox
0.500
0.451
0.483
0.465
0.470
0.478
0.413
0.438
0.381
0.356
0.442
0.413
0.458
86
131.5
Enterprise valueSR M
517.2
506.5
458.2
486.8
553.6
588.7
600.7
633.7
601.3
594.8
148.0
1.45%
0.45%
71
0.140
LT debtSR B
1.221
1.407
1.541
1.457
1.555
1.704
2.001
2.334
2.664
2.531
0.592
10.23%
8.61%
37
Cost of revenue
2.42%
1.04×
Operating expenses
1.76%
0.97×
Goodwill & intangibles
17.82%
Cash and investments
16.58%
Spread over hurdle
69.74%