465.4
RevenueSR M
488.4
513.7
537.4
549.4
568.5
585.0
614.8
640.6
669.9
677.4
506.4
3.57%
3.83%
61
2.52
Revenue growth%
12.47
11.99
13.97
13.62
12.49
14.43
15.92
12.97
15.91
16.11
7.60
15.91
13.79
20
3.30
Gross margin%
11.44
8.98
7.10
7.96
10.23
10.04
10.47
7.52
8.87
11.05
17.96
10.04
9.51
62
21.49
Operating margin%
14.10
16.23
14.96
12.29
14.29
13.62
15.04
14.63
16.82
16.34
21.50
15.04
14.79
68
26.20
Net margin%
20.52
17.60
17.96
17.98
15.55
17.50
17.81
17.52
17.12
20.06
22.65
17.52
17.71
85
12.11
P/E ratio (avg)x
41.10
46.35
45.16
49.05
50.42
56.53
62.95
60.27
68.60
62.44
30.38
62.44
53.47
32
26.90
EV/EBITx
34.26
39.77
39.31
46.22
45.75
50.29
53.44
61.04
58.89
63.84
10.04
58.89
48.25
61
11.81
FCF yield (avg)%
14.17
12.17
14.93
14.46
13.32
15.00
16.85
15.52
12.69
14.93
23.61
15.00
14.69
94
4.00
FCF margin%
9.49
11.35
11.48
12.79
12.07
11.44
9.55
11.76
13.83
14.53
27.74
11.76
11.62
17
1.281
FCF / Net incomex
1.185
1.233
1.292
1.389
1.315
1.458
1.475
1.637
1.541
1.600
1.395
1.541
1.423
94
5.83
ROIC%
27.36
27.60
25.01
25.77
28.55
28.87
31.29
32.51
31.02
30.43
11.26
31.02
28.71
44
28.08
Return on equity%
25.67
26.80
27.20
24.28
23.52
26.03
24.16
26.63
23.98
24.61
26.74
24.61
25.14
94
11.66
Return on assets%
15.09
13.14
13.65
11.13
11.37
13.42
13.49
11.27
11.68
11.50
9.68
11.68
12.41
10
4.67
EPSSR
3.08
2.99
3.26
3.29
3.31
3.05
3.17
3.20
3.06
3.37
4.78
0.39%
1.15%
—
14.81
EPS growth%
27.02
25.20
27.63
26.82
29.59
27.19
25.04
24.40
21.79
23.74
25.45
24.40
26.01
67
0.92
Bookvalue per shSR
3.90
4.23
5.10
5.60
5.55
6.55
7.11
8.12
7.96
8.44
1.54
8.75%
8.85%
—
3.89
FCF per shareSR
0.99
0.88
0.86
0.86
0.78
0.77
0.74
0.70
0.72
0.77
4.84
(0.17%)
(2.60%)
—
1.39
Dividend per shSR
5.11
5.43
5.89
6.29
7.31
8.16
8.70
8.30
9.52
9.33
4.60
5.01%
7.37%
—
17.57
Div yield (avg)%
25.15
27.28
25.63
22.81
22.20
21.83
19.54
18.08
17.73
18.12
10.96
18.12
22.02
49
10.70
Payout ratio%
16.98
15.73
14.84
12.53
15.13
14.02
14.70
16.05
17.06
16.08
10.13
16.05
15.43
69
56.74
Shares (diluted)M
71.33
66.57
67.54
72.41
80.29
81.41
90.53
98.48
91.39
96.76
57.16
3.80%
3.33%
32
12.57
Buyback yield%
25.59
26.53
26.30
27.64
25.84
25.18
28.05
27.08
24.12
26.80
17.80
26.80
26.41
82
1.716
D/E ratiox
0.326
0.357
0.341
0.325
0.316
0.328
0.305
0.313
0.320
0.285
0.855
0.313
0.322
51
454.2
Enterprise valueSR M
698.1
685.0
707.4
802.5
863.4
931.7
907.0
876.0
878.0
846.6
324.3
(0.39%)
1.84%
25
237.1
LT debtSR M
76.88
84.64
86.54
81.11
84.74
85.21
96.15
100.7
109.0
110.4
410.7
5.44%
4.86%
34
Cost of revenue
4.02%
1.02×
Operating expenses
3.47%
0.97×
Spread over hurdle
15.52%