79.44
RevenueSR M
256.8
259.7
266.4
272.0
284.5
294.4
303.9
307.6
314.4
324.8
87.56
2.68%
2.63%
25
24.38
Revenue growth%
25.83
25.95
26.49
25.14
27.72
29.48
28.12
30.83
31.43
29.23
25.35
29.48
27.92
83
8.59
Gross margin%
4.38
2.69
3.77
1.62
2.21
1.00
0.40
0.40
3.32
4.16
2.43
1.00
2.45
85
27.76
Operating margin%
23.93
24.79
21.79
23.40
22.88
25.22
26.90
24.71
26.63
24.31
29.07
25.22
24.51
17
26.65
Net margin%
16.45
18.96
20.02
20.05
17.60
14.69
13.54
15.71
17.99
18.67
22.91
15.71
17.79
76
33.27
P/E ratio (avg)x
29.48
32.17
31.17
28.67
31.75
31.05
30.04
32.02
36.14
33.78
16.47
32.02
31.46
29
29.09
EV/EBITx
38.50
36.67
36.15
38.76
35.67
38.77
42.97
40.74
45.17
45.91
18.25
42.97
38.76
55
14.79
FCF yield (avg)%
21.18
23.97
24.32
22.96
24.20
27.03
28.29
29.53
26.59
25.09
14.94
27.03
24.71
30
14.07
FCF margin%
27.28
28.57
27.91
30.73
28.46
29.54
29.27
29.88
29.02
27.64
27.13
29.27
28.80
56
0.642
FCF / Net incomex
1.320
1.415
1.401
1.590
1.687
1.900
2.056
2.062
2.132
2.003
0.917
2.056
1.794
10
2.84
ROIC%
6.30
5.86
7.22
5.77
6.68
5.30
7.23
6.41
5.95
4.96
14.93
5.95
6.13
46
10.51
Return on equity%
4.39
7.38
4.86
3.10
6.03
3.95
5.43
7.18
9.32
11.25
17.30
7.18
5.73
49
15.81
Return on assets%
28.58
28.53
29.16
26.89
26.29
28.21
27.92
28.69
31.68
34.02
16.28
28.69
28.55
86
0.62
EPSSR
1.22
1.32
1.53
1.71
1.69
1.94
1.97
2.21
2.25
2.71
0.65
9.87%
10.38%
—
12.83
EPS growth%
10.77
8.14
5.39
3.06
2.40
1.58
1.35
2.48
2.09
1.32
26.25
1.58
2.44
88
0.22
Bookvalue per shSR
0.57
0.57
0.58
0.52
0.50
0.54
0.56
0.56
0.62
0.67
0.24
6.14%
0.62%
—
0.21
FCF per shareSR
0.46
0.46
0.52
0.58
0.67
0.77
0.75
0.87
0.81
0.91
0.14
6.27%
7.12%
—
0.33
Dividend per shSR
0.62
0.55
0.50
0.51
0.54
0.48
0.53
0.53
0.50
0.48
0.34
(2.50%)
(3.03%)
—
5.18
Div yield (avg)%
32.51
30.61
30.26
27.35
29.58
27.56
26.09
23.26
20.63
21.18
8.54
23.26
27.45
87
17.96
Payout ratio%
11.28
10.75
9.15
10.74
11.78
9.99
12.52
11.34
9.84
12.69
3.83
11.34
11.01
40
137.9
Shares (diluted)M
258.8
256.2
247.6
264.3
295.0
293.9
315.9
350.7
417.9
416.2
137.2
7.12%
6.71%
54
28.01
Buyback yield%
23.28
23.08
21.77
22.40
20.94
18.01
15.98
13.63
11.38
8.66
21.70
13.63
19.47
20
0.487
D/E ratiox
1.220
1.357
1.318
1.342
1.520
1.561
1.729
1.690
1.641
1.781
1.757
1.690
1.541
22
296.7
Enterprise valueSR M
21.38
25.18
25.67
29.06
32.59
33.74
36.94
41.70
43.84
48.30
34.62
8.19%
8.32%
10
18.77
LT debtSR M
208.0
226.3
226.1
221.7
249.4
275.0
265.3
271.7
273.4
277.3
321.1
2.15%
3.60%
37
Cost of revenue
2.92%
1.03×
Operating expenses
2.73%
1.01×
Cash and investments
17.98%
Spread over hurdle
28.06%