130.2
RevenueSR M
264.5
267.7
272.8
280.6
291.9
298.3
305.2
313.2
317.8
329.8
135.6
2.47%
2.33%
52
10.07
Revenue growth%
25.92
24.75
26.69
27.48
25.39
24.44
26.09
23.92
24.24
23.24
7.36
24.24
25.07
35
14.24
Gross margin%
21.03
21.56
23.85
23.61
20.86
19.51
19.09
21.23
18.44
18.43
27.92
19.09
20.95
93
5.38
Operating margin%
21.65
21.25
19.76
21.67
20.05
22.81
23.30
21.96
22.81
23.58
6.82
22.81
21.82
57
27.65
Net margin%
17.63
18.68
17.78
16.05
17.69
16.88
14.99
16.64
15.51
16.17
13.83
16.17
16.76
78
37.34
P/E ratio (avg)x
15.93
14.34
15.18
15.76
16.83
18.47
18.23
19.16
19.51
19.79
21.33
19.16
17.53
23
35.72
EV/EBITx
16.04
15.47
18.21
17.78
17.25
19.47
18.47
20.98
24.41
22.98
17.20
20.98
18.34
11
4.36
FCF yield (avg)%
29.27
26.32
27.45
28.11
28.78
28.19
28.47
29.91
32.47
30.94
18.17
29.91
28.63
5
26.99
FCF margin%
19.58
21.25
23.78
24.83
26.47
29.02
28.88
28.67
29.19
29.78
20.46
29.02
27.57
81
0.345
FCF / Net incomex
0.810
0.830
0.869
0.952
0.943
0.868
0.839
0.934
0.973
0.933
1.156
0.933
0.901
16
6.97
ROIC%
27.49
25.93
26.35
28.28
26.88
25.70
28.00
27.23
25.91
28.17
14.92
27.23
27.05
54
13.95
Return on equity%
26.40
25.12
26.89
25.98
24.73
23.36
25.13
25.26
22.92
25.30
27.84
25.13
25.20
27
18.41
Return on assets%
4.41
3.41
2.88
1.46
1.08
0.40
0.54
2.39
3.84
2.05
23.40
2.05
2.22
40
1.58
EPSSR
1.91
1.97
2.01
2.07
2.04
2.00
2.35
2.39
2.74
3.18
1.77
9.34%
5.65%
—
27.32
EPS growth%
22.58
25.24
24.34
26.78
23.87
21.82
23.11
25.31
23.17
20.60
18.65
23.11
23.52
19
1.45
Bookvalue per shSR
0.86
1.04
1.08
1.26
1.33
1.58
1.87
1.96
1.90
2.07
0.67
9.24%
10.11%
—
0.91
FCF per shareSR
0.50
0.54
0.61
0.66
0.65
0.72
0.71
0.82
0.87
0.98
0.37
8.58%
7.62%
—
1.11
Dividend per shSR
1.18
1.17
1.22
1.13
1.07
1.10
1.23
1.24
1.13
1.18
1.52
1.96%
(0.88%)
—
14.20
Div yield (avg)%
3.59
6.38
6.03
8.95
10.39
12.03
14.23
13.23
12.69
12.94
21.31
12.94
11.21
44
13.27
Payout ratio%
29.38
27.48
28.66
30.21
32.10
30.14
28.75
29.43
27.76
29.01
11.05
29.01
29.20
37
50.27
Shares (diluted)M
61.91
69.95
80.74
89.49
86.11
88.21
83.29
82.40
89.00
85.60
49.43
(0.12%)
3.15%
25
11.42
Buyback yield%
28.95
31.23
33.25
35.88
38.82
36.64
35.28
35.07
37.19
37.51
28.14
36.64
35.58
7
1.462
D/E ratiox
0.973
1.044
1.059
0.975
1.065
1.125
1.096
1.202
1.200
1.121
0.191
1.125
1.081
23
97.43
Enterprise valueSR M
130.3
131.1
147.0
163.8
160.3
153.7
162.7
177.5
174.4
164.9
62.01
0.57%
1.45%
42
154.5
LT debtSR M
55.49
60.72
54.38
53.30
47.94
47.16
49.84
47.11
46.27
50.23
249.1
0.94%
(0.38%)
83
Cost of revenue
2.34%
1.00×
Operating expenses
2.33%
1.00×
Goodwill & intangibles
17.66%
Property and equipment
17.29%
Spread over hurdle
(2.56%)