53.24
RevenueSR M
103.0
108.3
113.0
120.4
126.2
134.0
141.5
145.0
155.5
165.7
58.84
5.59%
5.39%
25
29.52
Revenue growth%
28.89
30.58
28.53
30.69
32.56
32.51
29.94
32.31
29.87
27.43
8.84
29.94
30.26
40
17.72
Gross margin%
22.83
20.46
17.63
19.90
19.57
16.67
15.16
14.01
11.14
11.72
16.11
14.01
17.15
48
27.75
Operating margin%
32.43
30.28
33.23
33.81
32.79
34.28
34.22
35.63
38.58
38.44
14.65
35.63
34.02
69
21.76
Net margin%
14.56
14.23
12.83
12.48
13.29
14.18
11.52
9.80
11.24
10.85
22.22
11.24
12.65
11
23.03
P/E ratio (avg)x
43.83
42.99
47.03
53.14
52.89
53.11
51.52
50.01
50.31
53.37
13.02
51.52
50.92
44
33.36
EV/EBITx
32.91
36.84
42.34
48.08
49.73
57.05
61.86
64.20
71.68
84.80
7.404
64.20
53.39
70
22.05
FCF yield (avg)%
9.33
9.29
10.24
12.00
11.38
9.30
7.90
5.66
2.99
2.79
11.51
5.66
9.29
22
27.31
FCF margin%
9.80
12.61
12.25
15.14
12.77
13.13
13.06
10.81
8.28
11.10
3.17
11.10
12.43
63
0.202
FCF / Net incomex
1.102
1.173
1.325
1.368
1.372
1.420
1.559
1.604
1.695
1.672
0.668
1.604
1.396
26
25.14
ROIC%
13.23
14.36
16.70
19.17
17.89
16.39
17.65
16.99
14.09
14.65
9.21
16.39
16.54
43
25.16
Return on equity%
11.54
10.31
10.94
10.04
10.22
12.77
15.45
13.03
15.05
14.22
27.34
14.22
12.15
95
17.28
Return on assets%
5.69
6.35
5.42
7.06
6.80
5.94
4.92
4.62
5.91
6.33
22.85
5.91
5.92
81
11.99
EPSSR
13.65
13.86
15.60
17.51
19.31
21.54
23.74
25.51
26.53
26.57
13.20
6.59%
5.99%
—
10.00
EPS growth%
22.35
22.84
20.32
18.95
18.66
21.06
18.23
17.67
16.94
19.43
22.46
18.23
19.19
40
4.77
Bookvalue per shSR
18.18
18.75
21.04
23.83
26.45
30.66
30.32
30.64
34.33
38.38
14.47
7.73%
8.76%
—
11.61
FCF per shareSR
5.43
5.62
6.64
6.55
6.56
6.48
6.59
7.51
7.61
8.25
4.43
4.69%
6.28%
—
14.92
Dividend per shSR
6.70
7.05
6.62
7.45
8.06
8.61
9.62
8.91
9.15
8.42
5.08
0.90%
3.63%
—
8.79
Div yield (avg)%
28.46
25.82
24.28
26.43
28.98
29.98
31.40
32.23
34.17
33.62
12.50
32.23
29.48
51
7.93
Payout ratio%
16.96
16.74
17.52
17.43
14.68
14.94
15.08
13.77
12.20
14.39
3.47
14.39
15.01
31
6.678
Shares (diluted)M
5.599
5.895
5.810
5.436
5.143
5.647
5.329
5.014
4.950
5.166
6.419
0.09%
(1.09%)
33
16.64
Buyback yield%
17.82
14.93
16.99
15.40
16.59
17.89
18.98
21.59
21.02
20.85
12.38
20.85
17.86
91
1.300
D/E ratiox
0.994
0.983
0.995
1.010
1.052
0.996
0.986
0.956
0.904
0.972
0.229
0.972
0.990
6
50.57
Enterprise valueSR M
38.87
42.51
46.56
41.74
39.68
41.01
43.21
46.06
46.64
50.64
57.84
5.00%
1.22%
53
118.6
LT debtSR M
88.66
100.8
98.10
102.2
107.4
101.9
94.74
99.63
99.78
109.8
98.41
0.44%
3.13%
25
Cost of revenue
5.06%
0.97×
Operating expenses
6.05%
1.06×
Property and equipment
14.40%
Spread over hurdle
(2.41%)