59.46
RevenueSR M
153.9
162.2
177.2
187.6
196.8
211.8
230.9
248.4
266.6
279.2
63.06
7.24%
6.83%
13
6.49
Revenue growth%
28.08
25.09
23.27
22.86
24.29
22.49
24.65
26.06
23.31
25.43
6.94
24.65
24.47
84
28.67
Gross margin%
28.05
26.44
28.42
26.25
26.68
25.21
26.72
24.76
21.85
22.99
21.70
24.76
26.34
84
5.04
Operating margin%
19.02
19.98
17.82
19.32
20.35
17.37
18.89
19.12
16.42
14.89
21.82
17.37
18.96
29
8.41
Net margin%
6.99
7.58
6.24
3.95
6.36
7.21
5.56
6.36
3.40
0.51
23.47
5.56
6.30
43
31.97
P/E ratio (avg)x
22.38
25.47
23.97
23.33
24.22
23.33
24.91
23.54
23.01
21.86
31.02
23.33
23.44
82
30.13
EV/EBITx
58.20
62.17
67.05
78.45
90.01
89.74
99.26
113.7
116.1
116.7
8.783
113.7
89.87
63
16.25
FCF yield (avg)%
17.81
17.43
17.26
15.16
17.93
15.79
14.42
16.67
18.39
18.11
23.63
16.67
17.35
40
16.36
FCF margin%
16.56
16.40
14.24
16.83
18.50
18.07
17.63
17.09
15.40
15.13
29.44
17.09
16.70
40
1.087
FCF / Net incomex
1.743
1.898
2.045
2.082
1.984
2.060
1.961
2.038
1.776
1.832
0.135
1.961
1.973
38
25.26
ROIC%
2.10
0.40
0.40
0.40
1.49
0.40
0.40
0.40
0.40
0.93
21.20
0.40
0.40
23
9.96
Return on equity%
22.92
22.84
22.49
23.33
22.33
22.04
23.62
23.82
21.55
24.11
19.74
23.62
22.88
89
2.98
Return on assets%
12.78
14.08
13.27
11.28
8.62
9.62
7.99
7.71
9.78
8.17
19.28
8.17
9.70
64
0.58
EPSSR
1.23
1.33
1.29
1.56
1.60
1.56
1.55
1.61
1.76
1.96
0.62
4.17%
6.61%
—
6.27
EPS growth%
1.73
0.81
0.40
0.40
0.40
3.21
1.95
4.58
3.13
3.94
23.96
3.21
1.84
59
0.39
Bookvalue per shSR
0.33
0.32
0.38
0.44
0.46
0.51
0.53
0.57
0.56
0.53
0.32
2.78%
5.58%
—
0.34
FCF per shareSR
0.18
0.17
0.16
0.16
0.18
0.19
0.20
0.20
0.22
0.24
1.11
6.38%
2.42%
—
0.93
Dividend per shSR
0.73
0.79
0.81
0.85
0.91
0.91
1.00
0.91
0.83
0.74
0.45
(3.96%)
0.68%
—
21.76
Div yield (avg)%
21.77
20.94
23.55
22.00
22.68
23.77
23.68
20.88
21.08
19.15
26.25
21.08
21.88
34
26.26
Payout ratio%
2.95
2.02
4.25
2.46
4.10
2.10
2.25
3.00
4.76
7.56
10.44
3.00
2.98
23
70.61
Shares (diluted)M
115.1
131.3
155.4
161.2
169.2
182.5
198.0
203.5
200.4
227.5
70.19
6.10%
6.97%
6
18.67
Buyback yield%
19.87
18.74
21.61
19.18
18.96
17.67
19.77
19.32
17.57
19.47
29.60
19.32
19.25
73
0.653
D/E ratiox
0.383
0.382
0.375
0.356
0.338
0.323
0.307
0.285
0.287
0.305
0.322
0.305
0.331
41
196.7
Enterprise valueSR M
216.8
204.1
218.5
204.5
185.6
184.4
196.7
207.6
201.6
202.9
290.6
1.80%
0.07%
26
190.8
LT debtSR M
300.7
296.5
332.2
302.7
315.2
283.5
290.6
271.9
283.5
305.5
73.93
(0.63%)
(0.91%)
86
Cost of revenue
6.42%
0.96×
Operating expenses
7.50%
1.06×
Goodwill & intangibles
17.62%
Property and equipment
16.06%