43.07
RevenueSR M
263.1
267.4
281.5
296.6
310.5
319.0
324.5
342.9
362.8
376.2
44.63
3.91%
3.83%
11
22.20
Revenue growth%
17.81
17.91
20.16
19.41
21.00
21.09
19.79
22.53
21.96
19.09
23.66
21.09
19.98
55
29.74
Gross margin%
7.84
8.82
6.60
6.70
9.50
9.61
8.72
11.00
11.89
11.98
26.38
11.00
9.16
21
21.83
Operating margin%
10.23
9.15
11.71
11.94
11.03
12.03
12.16
12.69
9.96
7.84
9.86
12.03
11.37
92
6.43
Net margin%
7.80
5.11
5.99
4.63
2.76
4.07
5.75
5.88
8.07
5.19
14.72
5.75
5.47
94
6.321
P/E ratio (avg)x
43.77
43.52
41.80
44.55
49.45
56.56
58.28
61.78
68.69
74.17
21.04
61.78
53.01
25
20.94
EV/EBITx
19.82
21.24
21.41
19.65
18.26
16.52
16.89
15.63
14.89
14.77
25.53
15.63
17.58
71
15.24
FCF yield (avg)%
23.74
22.58
20.92
20.39
18.54
20.77
21.07
23.48
21.65
24.56
12.20
21.65
21.36
89
3.52
FCF margin%
9.12
7.31
9.45
10.80
9.56
8.53
9.22
11.73
12.18
10.00
8.45
10.00
9.51
44
0.945
FCF / Net incomex
0.476
0.461
0.514
0.547
0.508
0.484
0.519
0.566
0.552
0.545
0.422
0.545
0.517
17
29.18
ROIC%
11.41
10.13
12.46
11.33
13.98
15.18
12.73
12.74
11.64
12.63
3.83
12.73
12.55
53
15.73
Return on equity%
23.42
25.33
28.23
28.85
26.91
26.25
24.33
23.71
21.86
19.86
9.63
23.71
24.83
10
23.67
Return on assets%
23.98
23.73
21.42
19.78
17.26
15.72
14.70
14.86
12.49
12.05
24.31
14.70
16.49
58
0.14
EPSSR
0.91
1.01
1.17
1.18
1.20
1.44
1.70
1.82
2.12
2.25
0.15
13.41%
11.24%
—
17.06
EPS growth%
16.90
19.25
17.67
16.73
19.64
18.11
19.62
17.02
15.14
16.64
3.12
17.02
17.35
34
0.66
Bookvalue per shSR
0.63
0.64
0.61
0.64
0.66
0.73
0.80
0.89
0.92
1.05
0.29
9.72%
5.16%
—
0.41
FCF per shareSR
0.62
0.74
0.74
0.71
0.86
0.99
1.06
1.20
1.19
1.42
0.62
10.59%
8.99%
—
0.17
Dividend per shSR
1.01
1.00
1.04
1.03
1.04
1.07
1.18
1.21
1.25
1.22
0.21
3.39%
2.48%
—
26.92
Div yield (avg)%
3.92
2.27
2.25
1.46
2.30
2.56
2.58
4.28
2.30
0.40
14.13
2.56
2.30
93
9.32
Payout ratio%
16.04
17.92
19.09
18.44
18.63
16.98
14.05
15.27
17.80
15.01
10.85
15.27
17.39
78
328.0
Shares (diluted)M
422.3
456.5
433.1
485.8
549.8
578.2
624.2
665.9
737.6
743.0
330.9
6.21%
6.63%
84
7.58
Buyback yield%
13.25
13.24
15.81
13.57
15.93
15.88
15.47
17.76
14.81
14.16
13.33
15.47
15.14
5
1.475
D/E ratiox
0.168
0.164
0.158
0.151
0.160
0.151
0.137
0.135
0.118
0.119
0.804
0.135
0.151
47
273.8
Enterprise valueSR M
60.13
61.65
65.84
71.24
65.82
72.67
79.63
88.04
91.88
101.6
233.9
9.06%
6.20%
22
210.8
LT debtSR M
405.1
460.8
521.9
538.2
538.4
582.9
692.3
823.4
857.5
952.6
365.3
12.09%
9.71%
36
Cost of revenue
3.77%
0.99×
Operating expenses
4.56%
1.07×
Cash and investments
16.68%
Spread over hurdle
38.36%