90.28
RevenueSR M
165.4
169.0
169.2
169.1
171.1
173.8
174.9
178.4
185.8
192.2
97.32
2.36%
1.78%
82
29.67
Revenue growth%
22.21
22.21
20.50
18.06
21.00
20.17
20.95
20.60
19.89
19.70
7.09
20.17
20.55
74
10.49
Gross margin%
16.65
16.43
18.05
18.20
19.73
20.13
20.71
21.35
24.31
27.18
6.06
21.35
19.93
40
6.07
Operating margin%
7.79
9.15
9.73
12.26
10.56
10.06
8.02
9.95
11.91
11.45
12.72
10.06
10.00
81
7.82
Net margin%
1.12
2.91
4.34
3.88
1.76
4.42
1.91
4.85
5.68
5.26
19.13
4.85
4.11
8
13.32
P/E ratio (avg)x
26.09
30.98
30.75
30.68
36.45
38.27
39.57
46.02
50.57
55.92
12.97
46.02
37.36
6
25.40
EV/EBITx
19.11
20.30
23.53
27.42
32.13
35.76
33.59
38.17
38.68
36.88
23.04
36.88
32.86
71
2.90
FCF yield (avg)%
12.44
10.28
9.11
9.76
7.58
9.63
9.63
7.52
8.10
8.20
28.44
8.20
9.37
49
2.73
FCF margin%
8.80
11.32
13.46
16.11
13.91
12.81
9.92
8.12
6.73
7.71
24.91
8.12
10.62
79
1.002
FCF / Net incomex
2.167
2.302
2.102
2.313
2.404
2.564
2.617
2.844
3.079
3.342
0.485
2.844
2.484
15
14.62
ROIC%
30.93
31.08
32.35
31.58
32.62
32.63
30.69
32.23
32.66
33.80
16.81
32.63
32.29
57
3.11
Return on equity%
23.60
20.99
22.79
22.78
22.58
24.54
25.96
28.32
30.15
27.33
18.47
27.33
24.07
47
15.98
Return on assets%
7.78
9.41
10.08
12.00
13.70
10.91
7.94
5.04
7.12
4.21
2.24
7.12
8.67
85
5.17
EPSSR
11.58
13.26
15.16
15.06
15.55
16.41
17.89
19.01
17.89
17.31
5.51
2.16%
5.49%
—
2.17
EPS growth%
17.39
17.47
16.13
16.12
16.71
14.45
17.19
16.43
16.43
16.89
16.79
16.43
16.57
22
9.01
Bookvalue per shSR
4.41
4.30
3.88
3.51
3.33
3.55
3.78
4.12
4.53
4.69
4.38
7.06%
0.07%
—
4.46
FCF per shareSR
12.14
12.72
10.97
11.48
11.86
11.79
10.50
10.50
11.37
10.62
5.11
(2.18%)
(2.24%)
—
13.34
Dividend per shSR
7.84
8.56
7.76
8.13
8.67
8.91
8.57
8.46
8.14
7.87
6.28
(1.93%)
(1.37%)
—
23.90
Div yield (avg)%
17.34
19.54
17.90
18.95
20.98
18.07
19.72
22.28
19.56
19.65
27.53
19.65
19.55
19
28.08
Payout ratio%
33.54
34.77
35.14
33.91
33.14
30.65
28.15
30.57
28.87
29.35
25.55
29.35
31.90
69
12.22
Shares (diluted)M
11.36
11.57
10.86
12.05
13.56
14.13
15.93
18.09
19.15
18.55
12.19
6.46%
4.88%
11
10.74
Buyback yield%
6.31
8.11
7.24
8.89
10.41
12.28
10.24
10.90
9.70
10.44
17.22
10.44
9.97
67
1.652
D/E ratiox
1.561
1.702
1.679
1.604
1.404
1.396
1.491
1.536
1.667
1.640
1.425
1.536
1.583
13
44.40
Enterprise valueSR M
63.57
60.48
63.49
72.98
76.57
88.10
88.33
89.57
84.55
95.29
37.58
4.47%
4.08%
23
151.8
LT debtSR M
101.4
109.6
99.53
111.1
104.9
109.1
102.3
95.47
100.6
100.0
116.0
(0.95%)
0.54%
42
Cost of revenue
1.80%
1.00×
Operating expenses
1.67%
0.99×
Property and equipment
14.71%