245.2
RevenueSR M
193.9
204.5
220.3
235.8
248.7
265.4
286.5
308.1
322.6
341.2
263.1
6.53%
6.44%
43
6.46
Revenue growth%
18.20
16.47
13.56
15.95
14.41
13.13
12.22
9.82
11.25
11.67
4.65
11.67
13.35
24
9.12
Gross margin%
21.26
22.06
19.41
20.28
19.51
16.71
19.44
17.23
19.63
16.75
10.31
17.23
19.47
48
10.22
Operating margin%
26.40
27.15
29.02
26.39
23.96
21.89
19.46
17.02
15.91
15.14
14.16
17.02
22.92
9
24.06
Net margin%
19.53
16.72
19.47
22.05
23.21
21.79
21.80
23.51
20.90
19.07
3.12
21.79
21.35
61
13.55
P/E ratio (avg)x
14.69
14.36
12.48
13.31
14.05
15.35
15.82
14.70
13.15
11.53
27.81
14.70
14.21
15
9.574
EV/EBITx
45.47
50.65
50.48
53.12
52.79
56.06
57.98
64.50
67.15
77.94
25.04
64.50
54.59
94
11.57
FCF yield (avg)%
25.76
27.80
26.17
27.46
27.26
29.57
28.75
28.70
29.17
29.39
28.38
29.17
28.25
22
26.39
FCF margin%
27.70
26.84
28.41
29.05
30.06
28.15
30.35
29.29
27.77
26.46
20.81
28.15
28.28
70
1.233
FCF / Net incomex
1.493
1.320
1.335
1.347
1.195
1.249
1.246
1.239
1.103
1.012
0.992
1.239
1.248
27
28.61
ROIC%
27.92
30.27
29.49
28.67
30.08
28.24
28.47
26.80
28.36
27.10
20.95
28.24
28.41
41
25.17
Return on equity%
22.35
20.06
21.48
21.21
19.74
22.56
19.58
20.10
20.34
22.09
9.10
20.34
20.78
31
20.09
Return on assets%
15.86
15.63
12.87
13.07
10.86
10.74
10.76
10.27
12.43
15.14
15.22
10.76
12.65
32
2.20
EPSSR
7.60
7.17
7.36
7.26
7.41
7.53
7.88
7.40
7.51
8.48
2.26
2.73%
1.31%
—
7.57
EPS growth%
4.32
2.55
0.40
0.40
0.40
1.56
2.38
3.46
3.30
3.44
27.38
3.30
2.46
92
1.14
Bookvalue per shSR
1.10
1.06
0.94
0.90
0.90
0.93
0.94
0.89
0.88
0.80
2.40
(2.35%)
(3.17%)
—
1.91
FCF per shareSR
4.88
4.80
5.34
5.93
6.91
6.93
7.61
7.66
8.48
8.34
2.23
3.84%
6.45%
—
4.75
Dividend per shSR
6.85
7.28
6.60
6.98
7.45
7.64
8.03
8.01
8.66
9.38
1.75
4.71%
3.64%
—
15.02
Div yield (avg)%
6.44
7.18
4.18
6.16
4.36
1.36
3.66
5.57
6.47
4.60
11.49
4.60
5.08
14
14.07
Payout ratio%
27.06
26.89
26.69
24.48
22.27
19.83
17.24
18.01
17.35
15.37
17.30
17.35
21.05
47
27.18
Shares (diluted)M
32.41
31.97
33.87
34.47
36.64
32.40
34.57
35.65
38.37
38.31
27.69
0.90%
0.91%
87
2.88
Buyback yield%
5.54
6.50
7.37
7.22
7.64
6.57
5.37
5.60
7.52
8.98
7.13
6.57
6.89
83
0.814
D/E ratiox
0.311
0.302
0.341
0.316
0.299
0.340
0.327
0.351
0.366
0.400
0.953
0.351
0.333
11
64.31
Enterprise valueSR M
379.8
401.6
402.5
432.1
478.7
546.9
537.8
620.0
669.0
768.5
287.1
9.93%
7.88%
44
41.10
LT debtSR M
294.7
277.3
286.9
315.2
300.4
319.4
365.3
410.1
406.5
381.3
151.4
4.89%
3.81%
16
Cost of revenue
6.18%
0.98×
Operating expenses
6.58%
1.01×
Spread over hurdle
26.86%