53.85
RevenueSR M
225.7
227.5
232.9
239.3
242.8
247.3
249.4
257.6
259.5
270.8
57.97
2.21%
2.33%
32
29.86
Revenue growth%
10.77
10.61
9.61
8.12
7.53
6.71
7.94
5.25
5.09
5.57
27.45
5.57
7.73
44
8.90
Gross margin%
12.84
12.91
10.62
8.63
10.27
7.91
5.25
3.39
0.98
2.64
12.04
3.39
8.27
75
2.04
Operating margin%
19.93
20.39
22.94
20.88
21.31
23.39
25.83
25.16
24.51
25.56
14.26
25.16
23.17
41
6.80
Net margin%
3.50
0.67
0.77
1.77
3.72
3.71
5.22
4.97
5.05
6.47
10.23
5.05
3.72
62
22.11
P/E ratio (avg)x
24.49
28.20
32.79
35.34
35.42
41.19
38.49
44.08
46.68
48.54
25.62
44.08
36.95
11
6.470
EV/EBITx
31.16
32.47
36.31
41.85
48.85
48.04
47.40
49.83
49.63
57.40
8.307
49.63
47.72
64
24.65
FCF yield (avg)%
23.44
24.86
26.49
24.55
23.02
22.54
21.30
19.73
19.94
18.30
24.10
19.94
22.78
11
12.60
FCF margin%
9.86
12.53
10.05
8.34
7.59
9.30
9.44
11.35
11.93
14.52
23.17
11.35
9.95
32
0.551
FCF / Net incomex
1.327
1.313
1.319
1.425
1.589
1.644
1.704
1.898
1.798
1.632
0.790
1.704
1.610
50
15.51
ROIC%
13.31
15.13
14.20
15.39
15.99
18.86
17.78
19.44
17.01
16.93
10.87
17.78
16.46
56
5.35
Return on equity%
31.20
32.67
34.84
35.09
33.23
33.93
34.74
33.19
33.96
36.23
21.64
33.96
33.94
24
19.14
Return on assets%
26.10
23.34
22.03
24.61
25.05
25.96
26.48
26.41
25.37
24.41
4.75
25.96
25.21
94
5.53
EPSSR
5.06
4.75
4.76
4.62
3.95
3.39
3.30
3.44
3.49
3.71
6.15
(1.26%)
(2.56%)
—
12.30
EPS growth%
8.77
9.33
9.20
9.69
10.66
11.76
14.17
16.67
19.66
20.38
7.12
16.67
11.21
39
2.63
Bookvalue per shSR
13.69
13.08
12.27
12.55
13.02
12.26
12.35
12.78
13.41
15.02
3.18
2.90%
2.28%
—
1.63
FCF per shareSR
3.59
4.16
4.53
5.37
6.51
7.50
8.15
9.61
10.84
12.05
6.60
13.11%
13.35%
—
3.77
Dividend per shSR
1.90
2.09
2.11
1.95
1.80
2.03
2.09
2.31
2.45
2.22
9.60
4.31%
1.33%
—
9.85
Div yield (avg)%
18.79
20.90
21.46
22.86
25.20
25.57
24.43
26.70
27.42
28.53
27.39
26.70
24.81
18
17.42
Payout ratio%
14.09
16.23
16.54
18.99
19.14
16.44
16.62
16.65
18.18
16.85
14.25
16.65
16.63
49
13.76
Shares (diluted)M
15.18
15.00
16.18
17.95
18.80
18.36
18.47
17.61
16.48
17.11
14.00
(1.86%)
0.62%
67
29.65
Buyback yield%
17.71
19.11
22.02
20.31
23.26
22.38
23.74
21.93
23.91
24.15
13.32
23.74
22.20
23
0.143
D/E ratiox
0.398
0.382
0.364
0.396
0.371
0.394
0.439
0.417
0.440
0.491
0.270
0.439
0.397
58
126.6
Enterprise valueSR M
110.3
106.7
104.2
89.58
92.93
99.27
101.7
103.6
100.8
90.35
55.04
(0.56%)
(1.83%)
37
125.3
LT debtSR M
177.3
192.1
224.0
239.6
270.7
273.4
312.1
299.8
339.2
398.7
102.0
8.05%
8.79%
27
Cost of revenue
2.78%
1.05×
Operating expenses
1.79%
0.95×
Cash and investments
19.35%
Spread over hurdle
87.99%