116.0
RevenueSR M
134.1
136.2
134.8
137.9
141.4
145.8
148.1
146.2
148.4
150.9
128.1
1.31%
1.19%
91
8.76
Revenue growth%
19.52
19.82
22.75
25.56
22.64
21.39
19.03
19.38
18.94
19.03
24.91
19.03
19.67
14
11.53
Gross margin%
1.36
2.37
0.65
1.15
1.84
0.40
0.40
1.60
0.40
0.40
20.43
0.40
0.90
43
18.02
Operating margin%
8.60
10.54
11.71
11.25
14.10
11.54
11.73
12.45
13.10
14.32
22.41
12.45
11.72
13
2.03
Net margin%
18.74
21.32
23.78
23.34
21.70
24.67
22.70
25.24
26.95
27.02
10.22
25.24
23.56
70
6.358
P/E ratio (avg)x
10.38
9.641
8.774
8.351
8.066
7.428
7.500
6.761
7.290
7.576
16.68
7.428
7.821
18
13.89
EV/EBITx
36.41
32.14
32.29
34.95
31.37
34.79
32.91
29.52
27.78
30.68
15.11
30.68
32.21
18
27.49
FCF yield (avg)%
21.99
20.23
18.00
19.32
17.16
18.62
16.64
18.92
18.55
15.79
17.44
18.55
18.59
18
17.38
FCF margin%
19.22
21.86
20.33
20.01
18.00
20.89
20.01
21.35
19.15
17.41
22.00
20.01
20.01
18
0.269
FCF / Net incomex
2.191
2.327
2.616
3.111
3.528
3.611
3.909
4.539
4.884
4.921
1.057
4.539
3.569
10
22.06
ROIC%
1.67
2.80
0.40
2.56
2.52
0.40
1.84
1.68
3.75
4.53
19.51
1.84
2.18
34
11.79
Return on equity%
14.72
12.43
11.80
8.91
8.56
8.21
5.58
6.34
4.42
3.71
16.25
5.58
8.39
65
10.83
Return on assets%
31.65
30.21
27.99
27.98
29.76
32.37
30.21
31.97
31.34
30.32
21.67
31.34
30.27
52
1.10
EPSSR
1.39
1.21
1.31
1.32
1.29
1.23
1.21
1.32
1.21
1.28
1.19
(0.12%)
(1.40%)
—
28.13
EPS growth%
20.65
23.45
24.79
24.61
24.34
21.94
22.42
24.70
23.87
23.62
7.67
23.62
23.75
52
1.11
Bookvalue per shSR
2.29
2.44
2.35
2.59
3.01
2.90
3.26
3.65
3.62
3.58
0.81
3.54%
4.97%
—
0.77
FCF per shareSR
2.68
2.91
2.89
2.74
2.89
3.19
3.34
3.57
3.97
4.25
3.29
7.99%
4.84%
—
1.81
Dividend per shSR
2.14
2.10
2.12
2.24
2.27
2.61
2.67
2.83
3.15
3.70
3.08
10.25%
6.28%
—
13.04
Div yield (avg)%
18.94
17.54
19.29
17.84
19.70
19.50
18.99
17.43
19.45
20.42
27.37
19.45
19.14
37
22.93
Payout ratio%
17.62
17.28
18.21
18.53
21.07
23.82
23.11
22.10
23.37
21.27
29.21
23.11
21.17
10
40.25
Shares (diluted)M
31.91
26.94
26.15
25.19
24.16
22.12
23.73
21.65
22.46
23.84
40.41
(0.26%)
(3.71%)
67
14.32
Buyback yield%
1.60
3.03
3.08
2.61
2.11
2.40
0.40
2.27
1.18
1.29
21.49
1.29
2.19
18
1.315
D/E ratiox
1.463
1.511
1.373
1.280
1.241
1.155
1.071
1.145
1.247
1.197
1.280
1.155
1.244
73
31.60
Enterprise valueSR M
53.70
50.27
44.78
41.42
43.40
45.49
48.77
49.80
42.24
45.11
111.7
0.77%
(3.10%)
30
121.8
LT debtSR M
160.5
138.8
121.0
123.6
115.0
102.2
106.1
100.4
94.28
81.51
124.5
(6.65%)
(6.02%)
70
Cost of revenue
1.09%
0.99×
Operating expenses
1.01%
0.98×
Property and equipment
14.52%