114.7
RevenueSR M
120.3
124.3
125.0
124.7
124.7
124.2
123.6
125.2
128.8
132.8
120.9
1.28%
1.01%
64
26.85
Revenue growth%
12.05
12.68
9.82
11.39
13.25
15.45
16.99
17.88
17.48
14.67
9.71
16.99
13.96
39
13.64
Gross margin%
25.13
23.74
26.73
24.64
24.38
24.14
22.17
22.85
23.80
23.74
18.94
23.74
23.97
6
2.91
Operating margin%
28.14
26.43
29.26
29.90
30.12
28.06
30.11
28.00
27.46
29.95
18.58
28.06
28.70
19
13.73
Net margin%
26.44
26.65
26.20
26.79
28.54
30.95
30.69
32.63
30.72
31.76
24.12
30.95
29.61
19
29.62
P/E ratio (avg)x
14.82
15.43
16.21
15.04
14.45
13.23
14.07
15.06
13.95
15.52
16.26
14.07
14.93
39
21.05
EV/EBITx
22.92
22.01
24.50
23.82
22.41
23.75
24.82
22.44
21.06
21.71
25.50
22.44
22.68
55
2.56
FCF yield (avg)%
22.45
23.15
20.92
20.74
17.97
16.67
18.16
16.06
18.06
18.96
18.62
18.06
18.56
94
9.61
FCF margin%
19.28
21.17
19.40
18.18
20.64
18.71
18.59
16.97
18.54
21.07
23.03
18.59
19.00
62
1.149
FCF / Net incomex
2.100
2.256
2.715
2.951
3.406
3.437
3.534
4.191
4.751
5.536
1.181
4.191
3.421
26
26.63
ROIC%
25.91
25.71
26.95
28.96
28.94
28.42
28.23
29.98
30.16
31.04
9.00
29.98
28.68
41
15.26
Return on equity%
9.55
12.33
9.99
7.37
9.53
11.13
13.67
12.46
12.82
11.42
6.48
12.46
11.28
74
29.19
Return on assets%
12.80
11.20
11.25
12.54
12.57
11.63
11.20
12.86
12.48
11.74
19.84
11.74
12.11
83
1.05
EPSSR
0.69
0.59
0.63
0.67
0.62
0.56
0.50
0.47
0.40
0.34
1.07
(11.01%)
(7.74%)
—
28.59
EPS growth%
5.57
6.83
7.93
8.91
9.97
10.83
13.42
10.58
9.26
8.33
2.56
10.58
9.09
85
0.93
Bookvalue per shSR
1.04
1.11
1.09
1.14
1.22
1.25
1.11
1.12
1.13
1.18
0.75
(0.54%)
0.61%
—
0.34
FCF per shareSR
0.73
0.81
0.86
0.82
0.87
0.96
0.94
1.08
1.10
1.20
0.81
6.55%
6.25%
—
0.77
Dividend per shSR
0.85
0.73
0.66
0.66
0.62
0.60
0.57
0.50
0.44
0.47
0.87
(5.61%)
(6.38%)
—
25.09
Div yield (avg)%
3.33
3.94
1.47
0.40
1.59
0.40
0.40
1.43
2.87
2.97
27.73
1.43
1.53
58
11.16
Payout ratio%
20.79
22.97
23.82
23.84
24.73
27.71
25.90
24.34
23.95
23.49
19.66
24.34
23.90
12
23.00
Shares (diluted)M
41.00
46.24
53.94
53.67
63.59
73.36
71.68
71.75
78.53
84.77
22.90
5.92%
8.37%
73
18.82
Buyback yield%
24.01
22.66
21.93
22.86
20.12
18.22
17.97
20.72
20.58
21.59
10.85
20.58
21.15
51
0.369
D/E ratiox
2.775
3.261
3.172
3.338
3.355
3.748
4.196
4.321
4.516
4.439
0.569
4.321
3.552
38
12.92
Enterprise valueSR M
124.5
146.9
175.4
202.1
235.8
263.0
287.2
282.0
326.7
371.7
78.18
9.53%
11.77%
21
71.54
LT debtSR M
28.16
26.63
28.71
27.26
27.63
24.46
25.43
23.14
21.90
21.41
111.1
(4.97%)
(2.81%)
30
Cost of revenue
0.95%
0.99×
Operating expenses
1.15%
1.01×
Property and equipment
20.00%
Spread over hurdle
15.91%