181.9
RevenueSR M
306.8
319.1
331.8
346.3
357.5
378.3
399.2
418.2
433.7
459.7
203.6
5.16%
4.65%
42
23.37
Revenue growth%
11.88
10.74
8.11
9.75
6.91
9.35
11.82
14.34
16.84
16.19
12.48
14.34
11.28
9
21.82
Gross margin%
22.49
25.27
23.05
21.62
20.92
18.34
21.22
24.21
22.41
19.80
11.70
21.22
22.02
61
28.19
Operating margin%
23.72
25.47
24.46
23.23
24.12
23.52
25.99
28.63
28.81
27.42
24.25
27.42
24.96
13
22.22
Net margin%
18.40
19.74
17.18
19.70
17.92
19.66
19.39
22.13
19.52
22.23
8.02
19.66
19.59
41
30.19
P/E ratio (avg)x
26.11
27.15
25.73
28.75
26.46
28.85
27.46
30.35
28.14
30.15
36.60
28.85
27.80
81
7.111
EV/EBITx
24.93
23.77
22.44
21.21
20.54
21.19
22.58
22.12
20.13
19.35
30.16
21.19
21.66
63
15.99
FCF yield (avg)%
2.70
3.85
6.05
4.58
2.05
1.78
1.93
1.60
0.40
2.05
2.44
1.78
2.05
65
6.22
FCF margin%
14.05
13.77
15.48
18.24
19.57
17.48
19.95
18.55
20.14
20.08
28.99
19.95
18.39
64
0.174
FCF / Net incomex
0.794
0.941
1.086
1.305
1.492
1.466
1.682
1.806
2.042
2.097
0.418
1.806
1.479
10
11.52
ROIC%
17.49
14.97
16.51
13.83
16.76
16.10
15.87
16.74
14.39
14.55
9.76
15.87
15.98
19
18.94
Return on equity%
7.19
6.11
5.91
3.16
4.11
5.13
3.72
5.27
3.34
5.36
27.48
5.13
5.20
30
28.53
Return on assets%
8.45
9.09
8.40
7.08
8.42
11.40
9.03
11.40
14.21
12.19
22.72
11.40
9.06
69
1.68
EPSSR
9.98
11.66
12.95
12.62
12.84
12.48
12.91
15.43
18.35
18.69
1.76
7.79%
8.47%
—
26.93
EPS growth%
4.88
2.09
2.60
2.68
1.20
3.83
6.82
7.18
4.35
3.21
19.77
4.35
3.52
8
4.67
Bookvalue per shSR
7.41
7.74
7.95
7.90
9.12
10.04
9.63
9.32
9.57
9.90
8.10
1.66%
2.58%
—
8.66
FCF per shareSR
4.06
4.35
4.26
4.62
4.25
4.81
4.58
4.53
4.34
4.63
5.41
1.70%
0.47%
—
9.78
Dividend per shSR
3.79
4.22
5.08
5.08
5.92
6.92
8.04
8.64
10.14
10.52
4.65
12.18%
10.69%
—
6.58
Div yield (avg)%
14.01
15.72
16.10
15.90
14.08
15.86
13.27
15.47
16.89
17.07
28.89
15.86
15.79
31
10.34
Payout ratio%
19.52
21.03
21.84
19.37
21.48
23.37
22.86
23.41
26.21
27.71
4.86
23.41
22.35
30
34.98
Shares (diluted)M
48.26
56.92
63.96
72.03
76.69
79.69
77.60
76.28
86.68
99.95
33.69
5.44%
7.94%
14
15.79
Buyback yield%
0.40
1.00
3.48
4.45
2.96
1.08
1.02
0.40
2.89
3.00
19.80
1.08
1.99
92
0.497
D/E ratiox
0.960
0.912
0.913
0.833
0.827
0.849
0.841
0.859
0.773
0.721
1.050
0.841
0.845
25
454.8
Enterprise valueSR M
141.5
153.6
161.6
153.4
140.5
151.2
140.6
139.6
146.9
163.4
155.6
3.07%
2.14%
19
326.3
LT debtSR M
144.7
138.6
160.6
170.3
161.6
164.6
158.4
175.5
183.4
204.3
198.7
4.80%
2.67%
25
Cost of revenue
4.47%
0.98×
Operating expenses
5.21%
1.05×
Cash and investments
17.89%
Goodwill & intangibles
15.90%
Spread over hurdle
12.63%