25.58
RevenueSR M
13.02
13.65
14.30
15.37
16.49
17.65
18.71
19.46
20.97
22.09
26.26
6.03%
6.06%
29
23.92
Revenue growth%
9.87
8.60
5.82
4.53
2.21
3.61
5.36
3.35
2.37
1.62
15.37
3.35
4.07
54
29.29
Gross margin%
2.82
1.48
0.40
2.81
0.54
0.52
2.02
4.98
5.67
5.41
4.94
4.98
2.41
25
21.26
Operating margin%
9.74
12.68
12.85
10.10
12.69
15.69
16.23
17.53
18.20
20.98
16.54
17.53
14.27
88
23.79
Net margin%
21.53
18.67
18.39
19.76
21.83
24.64
27.42
26.95
29.93
31.55
19.07
27.42
23.23
24
28.75
P/E ratio (avg)x
41.78
47.30
49.80
47.59
47.37
49.82
54.32
50.80
47.39
46.22
15.29
49.82
47.49
63
34.27
EV/EBITx
51.80
60.24
65.87
63.44
62.19
61.94
59.87
63.77
61.38
70.47
9.208
61.94
62.06
69
10.49
FCF yield (avg)%
15.39
15.47
13.65
15.30
15.27
12.58
14.10
12.37
10.98
8.24
8.03
12.37
13.88
40
27.64
FCF margin%
10.59
11.20
13.91
11.32
12.42
10.35
8.89
11.54
13.48
14.67
27.14
11.54
11.43
42
0.313
FCF / Net incomex
0.700
0.644
0.595
0.645
0.569
0.593
0.604
0.600
0.614
0.529
0.414
0.600
0.602
85
28.92
ROIC%
15.55
12.74
12.08
12.20
11.91
12.71
10.04
8.75
8.07
10.48
21.31
10.04
12.00
79
26.06
Return on equity%
19.52
17.52
17.83
18.26
19.19
18.21
16.71
15.21
14.38
13.85
3.55
15.21
17.67
55
13.61
Return on assets%
27.95
29.01
30.40
32.47
35.23
34.84
36.84
36.36
39.26
41.64
6.02
36.84
35.04
27
0.07
EPSSR
0.12
0.12
0.14
0.15
0.15
0.15
0.15
0.16
0.19
0.18
0.08
3.86%
5.27%
—
28.16
EPS growth%
3.57
3.36
0.60
0.40
0.56
2.56
5.39
3.90
4.12
5.64
2.95
4.12
3.46
19
0.18
Bookvalue per shSR
0.23
0.22
0.22
0.24
0.28
0.31
0.33
0.33
0.33
0.35
0.27
4.95%
4.11%
—
0.27
FCF per shareSR
0.09
0.09
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.07
(5.47%)
(3.69%)
—
0.22
Dividend per shSR
0.14
0.14
0.14
0.15
0.16
0.14
0.15
0.15
0.14
0.15
0.17
(0.91%)
0.93%
—
2.39
Div yield (avg)%
8.17
6.75
8.83
11.32
11.45
10.74
8.25
11.17
8.69
9.85
19.60
9.85
9.34
14
15.91
Payout ratio%
2.33
3.53
0.91
3.71
5.63
8.54
7.39
5.74
6.83
4.78
6.32
6.83
5.20
61
52.58
Shares (diluted)M
91.76
104.5
114.4
125.6
137.1
148.4
171.2
174.1
205.4
247.7
52.40
12.56%
11.85%
43
10.04
Buyback yield%
25.66
28.32
27.62
28.42
31.31
32.89
30.89
31.02
31.31
30.64
10.81
31.02
30.76
8
1.673
D/E ratiox
0.930
0.918
0.813
0.757
0.837
0.858
0.836
0.896
0.782
0.702
0.439
0.836
0.837
19
4.205
Enterprise valueSR M
43.51
42.11
48.67
56.10
58.32
55.89
66.24
65.24
70.57
70.79
14.24
3.95%
4.87%
9
23.97
LT debtSR M
49.07
52.03
57.16
60.60
66.61
67.63
73.98
76.62
74.13
83.76
14.87
4.69%
6.78%
79
Cost of revenue
6.14%
1.01×
Operating expenses
6.25%
1.02×
Goodwill & intangibles
15.89%
Spread over hurdle
(2.89%)