63.85
RevenueSR M
56.09
60.93
65.07
69.93
74.38
80.92
84.92
88.76
95.64
101.4
68.47
6.40%
6.88%
95
24.70
Revenue growth%
6.24
4.75
5.50
4.30
6.35
8.07
5.76
8.07
7.15
8.16
12.65
8.07
6.29
95
6.62
Gross margin%
20.92
23.47
23.78
21.59
19.55
20.85
19.98
17.28
19.41
17.85
22.10
19.41
20.42
32
8.62
Operating margin%
10.19
9.00
9.85
9.48
7.81
7.43
7.86
9.32
7.21
5.85
4.25
7.43
8.43
65
29.12
Net margin%
25.30
22.93
23.79
26.36
24.78
23.37
22.17
22.92
25.04
25.00
3.67
23.37
24.28
62
15.58
P/E ratio (avg)x
9.387
8.370
7.839
7.742
7.288
7.180
6.370
5.485
4.853
4.877
33.16
5.485
7.234
18
24.72
EV/EBITx
41.45
44.07
40.88
40.65
42.35
47.73
55.06
55.79
61.92
70.62
24.59
55.79
45.90
5
24.63
FCF yield (avg)%
32.00
33.61
35.76
34.55
32.45
34.94
36.14
36.55
34.99
33.60
22.94
34.99
34.74
20
19.78
FCF margin%
9.85
12.01
10.07
12.62
14.25
17.06
17.84
17.13
19.27
19.06
24.97
17.84
15.65
39
1.162
FCF / Net incomex
0.496
0.499
0.469
0.445
0.447
0.465
0.429
0.402
0.424
0.388
0.133
0.424
0.446
5
11.44
ROIC%
26.92
24.55
22.68
22.72
20.39
20.77
19.35
18.47
16.96
16.56
13.74
18.47
20.58
25
21.93
Return on equity%
22.76
20.82
19.98
20.60
19.03
18.41
16.01
17.32
17.14
20.04
13.57
17.32
19.51
15
24.06
Return on assets%
9.83
10.26
9.40
11.63
13.36
14.73
12.22
13.82
12.05
10.81
19.49
12.22
11.84
36
1.82
EPSSR
1.32
1.19
1.26
1.12
1.08
1.00
1.10
1.21
1.21
1.29
2.01
3.59%
0.78%
—
17.03
EPS growth%
3.94
1.47
1.78
2.15
1.98
0.40
1.50
0.40
2.48
0.40
7.66
0.40
1.64
76
1.59
Bookvalue per shSR
0.59
0.61
0.60
0.67
0.61
0.66
0.69
0.65
0.69
0.72
0.81
3.40%
2.96%
—
2.08
FCF per shareSR
0.48
0.55
0.56
0.61
0.56
0.51
0.51
0.54
0.51
0.57
0.59
0.22%
1.37%
—
2.02
Dividend per shSR
1.59
1.74
1.65
1.43
1.34
1.21
1.14
1.06
1.00
1.07
2.17
(4.49%)
(3.84%)
—
17.38
Div yield (avg)%
12.68
11.34
11.68
10.53
8.12
6.44
8.33
5.64
3.40
3.47
10.13
5.64
8.22
56
27.57
Payout ratio%
29.65
28.97
30.73
32.25
30.73
28.85
28.50
28.05
25.36
27.69
7.74
28.05
28.91
46
39.66
Shares (diluted)M
43.52
41.74
37.18
33.37
32.63
33.72
30.64
29.86
28.37
26.39
39.58
(4.16%)
(4.86%)
87
22.36
Buyback yield%
33.80
35.56
34.95
36.28
36.12
34.86
35.08
37.61
37.37
40.06
15.73
37.37
35.84
82
1.375
D/E ratiox
0.353
0.377
0.388
0.430
0.483
0.491
0.577
0.581
0.615
0.715
1.106
0.581
0.487
74
4.281
Enterprise valueSR M
45.49
46.04
42.22
38.39
36.97
34.44
33.55
29.81
25.19
25.67
14.34
(7.04%)
(6.73%)
34
23.41
LT debtSR M
47.66
41.71
38.93
36.23
36.54
36.49
32.00
31.50
30.16
28.85
65.26
(4.61%)
(5.12%)
28
Cost of revenue
7.07%
1.02×
Operating expenses
6.38%
0.95×
Cash and investments
16.42%
Spread over hurdle
11.07%