90.61
RevenueSR M
129.0
127.6
127.5
130.1
133.3
137.6
140.4
138.3
140.0
141.8
95.49
1.25%
1.03%
85
27.14
Revenue growth%
14.45
13.91
15.99
13.00
12.14
10.09
9.37
6.81
9.60
7.80
24.65
9.37
11.12
80
7.73
Gross margin%
13.18
15.29
16.79
14.64
14.63
12.37
13.30
11.66
12.16
12.90
17.95
12.37
13.24
6
20.63
Operating margin%
3.44
2.39
1.69
1.34
0.40
0.40
0.40
1.45
1.10
0.65
6.40
0.65
1.22
34
16.01
Net margin%
9.06
6.87
4.35
6.69
6.87
9.62
11.82
12.19
10.03
12.59
9.63
11.82
9.34
69
29.89
P/E ratio (avg)x
60.75
72.83
79.94
87.88
92.71
94.16
94.55
107.4
123.6
143.8
37.20
107.4
93.43
20
30.94
EV/EBITx
10.93
11.95
11.40
10.11
10.27
10.26
9.092
9.174
10.25
10.65
35.65
10.25
10.27
68
5.07
FCF yield (avg)%
15.19
16.73
19.54
18.07
19.39
20.80
21.84
24.68
23.39
25.11
28.08
23.39
20.17
86
4.71
FCF margin%
2.07
1.82
0.85
0.97
3.72
4.70
7.47
5.78
4.91
7.70
25.43
5.78
4.21
41
1.728
FCF / Net incomex
0.963
0.977
1.096
1.143
1.129
1.085
1.277
1.351
1.522
1.457
1.518
1.351
1.136
60
17.03
ROIC%
12.87
14.11
12.62
11.96
12.79
15.07
17.01
14.66
16.68
17.84
18.92
16.68
14.39
56
23.80
Return on equity%
9.44
8.18
8.73
7.87
9.72
8.03
7.40
4.70
4.81
3.37
15.42
4.81
7.95
13
6.05
Return on assets%
7.39
7.53
5.89
8.25
7.91
4.97
7.42
9.98
7.03
7.34
21.39
7.34
7.40
51
3.18
EPSSR
4.54
5.13
5.25
5.93
5.58
6.39
6.88
6.56
6.20
6.43
3.53
2.87%
4.24%
—
15.28
EPS growth%
27.02
24.77
24.44
22.40
24.42
23.90
21.51
19.16
16.95
18.33
28.54
19.16
23.15
91
4.22
Bookvalue per shSR
3.21
2.83
3.07
2.85
2.59
2.71
2.62
2.44
2.29
2.25
4.68
(2.79%)
(4.03%)
—
0.84
FCF per shareSR
1.90
1.97
2.19
2.41
2.60
2.91
2.67
2.49
2.74
2.90
2.39
2.21%
4.99%
—
3.44
Dividend per shSR
2.37
2.39
2.24
2.21
2.28
2.38
2.30
2.57
2.80
2.84
1.31
4.46%
0.85%
—
25.87
Div yield (avg)%
27.06
24.61
26.47
28.43
28.24
27.96
30.10
33.10
34.30
35.01
2.17
33.10
28.34
25
23.37
Payout ratio%
25.82
27.80
27.73
30.45
28.70
27.89
25.94
24.52
21.71
22.15
3.40
24.52
26.83
24
20.56
Shares (diluted)M
29.73
33.77
31.78
30.05
32.33
37.58
37.80
43.65
42.80
48.96
21.48
8.66%
6.35%
62
26.84
Buyback yield%
9.97
7.72
5.48
3.84
5.61
3.42
2.40
4.09
3.08
4.04
27.47
3.42
4.06
17
1.060
D/E ratiox
1.525
1.617
1.457
1.327
1.289
1.297
1.418
1.479
1.308
1.437
0.599
1.418
1.428
75
40.42
Enterprise valueSR M
105.6
107.0
127.1
128.3
131.5
138.8
149.8
160.3
188.5
218.6
6.122
10.69%
8.40%
17
44.71
LT debtSR M
22.53
21.37
23.59
24.11
22.44
20.95
23.98
26.96
28.39
31.26
116.8
6.85%
3.22%
59
Cost of revenue
1.23%
1.02×
Operating expenses
0.42%
0.94×
Cash and investments
24.19%
Spread over hurdle
(1.92%)