182.3
RevenueSR M
249.0
247.7
246.5
248.1
248.2
250.5
254.8
258.4
254.3
251.3
186.9
0.25%
0.20%
36
9.60
Revenue growth%
6.46
7.60
5.43
6.60
3.99
2.01
0.40
1.87
4.69
3.19
6.19
2.01
4.34
80
2.99
Gross margin%
1.53
1.52
4.00
1.99
0.40
0.48
0.40
0.40
0.40
0.40
2.16
0.40
0.44
23
23.25
Operating margin%
19.20
18.16
15.19
17.06
19.44
19.89
20.11
22.59
21.51
21.08
17.55
21.08
19.67
66
4.76
Net margin%
7.19
7.64
9.37
11.02
8.47
6.96
5.61
3.05
0.52
0.40
11.54
3.05
7.08
54
8.017
P/E ratio (avg)x
21.15
18.57
15.94
16.74
14.40
13.12
12.10
12.54
11.68
11.34
37.16
12.10
13.76
69
19.15
EV/EBITx
47.64
52.97
61.38
64.96
70.91
83.99
86.31
94.44
111.9
133.7
29.38
94.44
77.45
90
15.53
FCF yield (avg)%
15.30
15.51
16.83
16.91
17.25
19.71
17.32
15.78
13.35
15.15
16.65
15.78
16.31
38
10.45
FCF margin%
10.12
9.60
9.28
9.10
7.77
5.39
6.43
3.67
5.49
2.80
26.57
5.39
7.10
22
0.211
FCF / Net incomex
1.008
1.068
0.971
0.964
1.016
0.964
1.017
0.909
1.008
1.020
1.448
1.008
1.008
88
23.16
ROIC%
32.61
32.80
30.86
33.15
32.39
30.09
27.80
28.59
29.29
30.44
21.91
29.29
30.65
37
16.69
Return on equity%
21.20
20.66
22.67
23.97
21.89
19.77
17.84
16.83
18.30
19.38
23.80
18.30
20.22
95
4.86
Return on assets%
31.02
31.38
31.49
32.96
35.59
33.88
31.42
29.08
31.10
33.16
22.55
31.42
31.46
7
2.05
EPSSR
3.72
3.78
4.00
3.90
3.52
3.13
2.82
2.92
3.23
3.35
2.10
(0.98%)
(0.59%)
—
15.67
EPS growth%
0.40
1.25
0.40
2.17
0.40
0.40
0.40
2.66
4.28
4.50
10.17
2.66
0.82
17
1.53
Bookvalue per shSR
1.25
1.36
1.41
1.42
1.34
1.29
1.21
1.25
1.31
1.29
3.23
(0.69%)
1.44%
—
1.61
FCF per shareSR
0.95
0.97
0.91
0.90
0.82
0.82
0.82
0.71
0.61
0.67
2.43
(4.00%)
(4.01%)
—
1.03
Dividend per shSR
3.94
4.25
4.91
5.09
5.05
5.10
4.81
4.56
4.54
5.29
3.50
0.94%
4.41%
—
23.96
Div yield (avg)%
22.48
20.40
17.57
18.83
21.65
20.08
21.77
20.77
19.17
20.31
19.24
20.31
20.35
83
2.06
Payout ratio%
32.75
31.36
32.29
31.94
33.05
34.24
31.59
29.82
30.30
28.66
4.38
30.30
31.77
44
29.54
Shares (diluted)M
34.45
39.48
40.77
45.91
44.53
44.57
41.25
39.23
44.20
44.07
29.16
(0.20%)
3.96%
73
14.22
Buyback yield%
17.78
19.57
21.39
21.89
22.23
23.51
22.52
23.66
24.94
24.65
7.40
23.66
22.38
33
1.137
D/E ratiox
0.130
0.126
0.131
0.149
0.156
0.187
0.186
0.180
0.195
0.217
0.460
0.187
0.168
85
174.7
Enterprise valueSR M
6.843
7.319
7.056
7.244
7.617
7.507
6.804
6.982
6.926
7.207
139.0
(1.10%)
(0.65%)
94
89.60
LT debtSR M
50.16
58.84
68.09
76.49
92.09
97.28
113.2
133.3
154.3
153.5
118.3
10.77%
12.87%
10
Cost of revenue
0.20%
1.00×
Operating expenses
0.68%
1.05×
Goodwill & intangibles
19.15%
Spread over hurdle
(1.12%)