522.2
RevenueSR M
618.7
618.7
616.7
624.3
641.5
663.7
685.9
706.8
710.2
733.0
577.1
2.70%
1.72%
9
27.98
Revenue growth%
20.31
18.40
15.52
12.92
14.10
15.94
15.42
13.56
15.63
13.95
8.84
15.42
15.47
70
17.14
Gross margin%
15.75
17.56
16.40
16.10
14.27
15.82
13.99
12.32
13.19
10.80
7.91
13.19
15.01
71
18.28
Operating margin%
11.76
8.87
10.04
7.85
7.32
8.94
8.31
6.28
5.71
3.66
6.05
6.28
8.08
92
11.29
Net margin%
6.38
4.43
3.36
5.02
7.67
4.72
4.14
5.13
3.93
6.42
2.69
4.72
4.87
91
34.30
P/E ratio (avg)x
29.07
30.30
33.29
32.08
35.62
32.40
31.24
35.80
39.68
36.29
15.16
35.80
32.85
91
28.35
EV/EBITx
7.940
7.558
7.584
7.388
7.548
7.807
7.448
6.797
6.262
6.777
25.38
6.797
7.498
69
28.06
FCF yield (avg)%
20.61
19.34
20.39
22.23
23.31
22.55
24.65
24.52
23.38
26.14
22.05
24.52
22.93
65
4.19
FCF margin%
28.70
27.59
29.53
27.68
26.10
26.88
25.20
27.06
25.60
27.65
16.63
26.88
27.32
50
0.336
FCF / Net incomex
1.026
0.963
1.005
1.168
1.171
1.109
1.253
1.246
1.303
1.309
1.011
1.253
1.170
24
6.22
ROIC%
2.90
3.37
2.74
3.39
1.75
4.51
4.24
1.75
1.31
0.40
23.57
1.75
2.82
19
15.19
Return on equity%
28.79
26.84
24.26
26.66
28.25
25.30
28.14
27.02
25.63
24.84
5.91
25.63
26.75
15
19.38
Return on assets%
15.20
15.26
16.27
14.28
13.06
13.48
15.45
15.07
17.59
20.57
20.33
15.45
15.23
76
8.80
EPSSR
45.16
50.91
50.40
50.44
55.35
61.55
61.58
62.57
61.95
74.23
9.22
6.05%
6.59%
—
14.54
EPS growth%
20.52
22.39
21.16
22.01
22.24
24.62
24.83
26.57
27.81
28.02
13.09
26.57
23.50
19
41.85
Bookvalue per shSR
7.59
7.60
8.09
7.92
7.69
8.48
8.11
8.03
7.61
7.47
39.68
(0.60%)
1.05%
—
26.75
FCF per shareSR
18.46
17.35
16.26
17.91
18.30
17.54
18.38
17.73
16.90
18.95
23.46
0.69%
0.33%
—
14.96
Dividend per shSR
43.32
41.90
49.85
50.58
50.19
51.55
60.02
70.50
73.18
81.06
39.22
10.06%
6.25%
—
26.20
Div yield (avg)%
1.74
0.83
1.26
0.40
1.92
2.72
1.42
3.90
4.97
2.40
16.53
2.72
1.83
78
28.71
Payout ratio%
5.96
7.98
8.10
11.10
8.99
10.18
10.34
10.29
12.01
13.36
3.61
10.34
10.23
61
7.584
Shares (diluted)M
14.35
15.39
17.43
20.76
22.29
25.18
27.97
27.48
31.39
33.70
7.513
8.61%
10.09%
49
23.68
Buyback yield%
13.17
11.08
12.13
10.18
10.81
8.66
7.63
5.67
8.38
9.06
14.08
8.38
9.62
19
1.031
D/E ratiox
1.820
1.600
1.402
1.275
1.277
1.207
1.188
1.053
1.135
1.160
0.702
1.160
1.241
84
523.7
Enterprise valueSR M
528.4
557.5
589.4
629.4
632.7
645.0
694.4
708.4
718.1
734.1
93.50
3.02%
3.25%
85
122.0
LT debtSR M
215.1
214.1
253.3
296.0
307.2
332.0
349.4
392.1
468.8
530.2
331.0
11.53%
11.11%
6
Cost of revenue
1.32%
0.96×
Operating expenses
2.61%
1.09×
Goodwill & intangibles
18.98%
Property and equipment
16.66%
Return on capital
287.69%
Spread over hurdle
279.36%