191.8
RevenueSR M
214.3
233.0
255.8
273.2
296.5
314.7
345.3
378.9
407.2
436.9
210.8
8.06%
8.23%
92
18.11
Revenue growth%
27.88
29.32
30.52
32.48
33.62
32.11
32.18
29.80
28.59
25.71
20.32
29.80
30.16
18
19.84
Gross margin%
13.36
16.21
14.73
16.64
18.09
17.43
18.30
20.44
19.39
16.56
3.85
18.30
17.03
85
14.63
Operating margin%
14.58
14.16
11.88
13.54
11.95
13.75
15.05
14.69
15.22
17.76
3.91
15.05
14.37
72
15.42
Net margin%
24.99
24.54
25.42
27.82
25.51
27.09
24.74
26.50
27.35
27.57
7.36
27.09
26.00
30
11.30
P/E ratio (avg)x
27.29
24.95
22.43
21.73
20.80
20.87
21.58
22.34
19.04
19.60
36.46
20.87
21.65
72
28.84
EV/EBITx
10.87
11.13
9.752
10.46
11.23
11.59
11.81
10.60
10.74
9.127
14.67
10.74
10.80
54
9.15
FCF yield (avg)%
6.69
6.78
5.23
6.20
4.29
4.89
6.76
8.03
6.44
3.89
15.11
6.44
6.32
68
4.43
FCF margin%
27.53
26.96
29.07
27.73
30.30
29.16
31.02
29.00
30.50
29.79
6.17
29.79
29.12
7
1.742
FCF / Net incomex
1.213
1.296
1.110
1.211
1.296
1.400
1.507
1.442
1.397
1.418
0.170
1.418
1.347
90
28.67
ROIC%
16.92
18.88
21.08
21.13
22.90
24.19
22.12
20.44
21.27
24.12
4.73
22.12
21.20
34
2.77
Return on equity%
10.27
7.73
7.07
7.96
7.22
5.15
5.33
4.31
3.78
4.87
21.31
4.87
6.20
54
8.51
Return on assets%
31.29
30.43
27.95
28.81
27.59
29.06
30.87
28.44
27.32
25.80
5.90
28.44
28.62
47
0.24
EPSSR
1.63
1.84
2.15
2.21
2.55
3.10
3.09
3.14
3.39
3.65
0.26
7.41%
9.49%
—
22.63
EPS growth%
4.10
4.76
5.10
7.19
8.85
5.90
7.94
10.44
11.91
14.09
3.04
10.44
7.57
24
0.47
Bookvalue per shSR
0.91
0.85
0.95
0.91
0.93
0.88
0.96
1.01
1.09
1.22
0.93
5.51%
4.32%
—
0.63
FCF per shareSR
0.42
0.40
0.41
0.36
0.36
0.33
0.32
0.31
0.27
0.24
0.42
(7.53%)
(6.83%)
—
0.73
Dividend per shSR
0.79
0.70
0.68
0.65
0.57
0.55
0.54
0.55
0.50
0.46
0.15
(4.17%)
(5.22%)
—
22.84
Div yield (avg)%
29.54
27.10
25.52
26.63
24.92
23.35
23.05
21.35
19.50
17.65
25.95
21.35
24.13
30
15.83
Payout ratio%
24.29
25.55
25.94
27.12
25.07
22.13
24.28
22.27
22.68
24.10
4.96
22.68
24.29
15
232.0
Shares (diluted)M
217.9
227.7
250.5
234.2
243.3
251.4
239.4
240.1
262.3
285.3
225.8
3.24%
2.05%
41
14.99
Buyback yield%
12.63
15.47
14.34
13.92
13.04
14.59
16.85
15.30
15.49
18.10
28.70
15.49
14.95
65
1.496
D/E ratiox
2.290
2.209
2.466
2.400
2.740
3.133
3.701
3.874
3.936
3.781
0.844
3.781
2.936
84
246.8
Enterprise valueSR M
131.1
121.1
117.3
120.6
113.0
104.7
116.9
126.4
129.4
145.2
96.17
5.15%
0.68%
27
64.15
LT debtSR M
127.1
119.6
134.7
138.4
142.0
154.1
142.5
151.4
160.0
177.9
329.4
4.60%
4.45%
43
Cost of revenue
7.97%
0.98×
Operating expenses
8.95%
1.07×
Goodwill & intangibles
20.48%
Spread over hurdle
(1.48%)