97.82
RevenueSR M
58.21
61.90
65.31
68.43
70.03
72.13
76.53
78.00
81.56
85.50
105.2
4.07%
4.36%
32
13.80
Revenue growth%
14.59
15.55
16.18
14.07
11.33
10.11
9.79
11.95
14.48
15.28
28.82
11.95
14.27
8
7.73
Gross margin%
34.17
34.79
36.22
33.33
33.66
34.67
34.21
32.32
32.18
32.54
18.20
32.54
33.92
5
15.59
Operating margin%
18.27
20.83
22.18
21.44
22.15
19.59
19.61
19.97
22.77
23.01
5.42
19.97
21.13
28
15.86
Net margin%
21.95
23.21
23.86
22.57
25.23
27.24
24.97
23.22
22.44
25.07
24.70
24.97
23.54
28
13.96
P/E ratio (avg)x
49.74
52.40
62.26
66.67
63.54
72.40
72.87
79.11
86.12
89.55
30.68
79.11
69.53
35
7.156
EV/EBITx
26.34
28.16
30.18
34.21
34.66
32.90
35.01
34.77
35.14
38.08
33.49
35.01
34.44
10
19.82
FCF yield (avg)%
9.71
8.49
7.58
10.00
8.41
7.93
10.58
12.43
11.91
9.17
11.62
10.58
9.44
26
3.58
FCF margin%
9.46
8.21
9.45
7.99
7.66
8.84
9.14
10.74
9.95
12.94
10.10
9.95
9.29
48
1.619
FCF / Net incomex
2.344
2.682
2.995
3.494
4.035
4.466
4.835
5.252
5.763
6.070
0.552
5.252
4.250
88
17.25
ROIC%
32.78
29.93
30.93
29.87
31.66
28.66
29.60
27.15
27.73
28.42
11.87
28.42
29.73
81
16.71
Return on equity%
22.30
23.57
21.37
24.29
25.73
24.90
26.19
25.22
23.75
21.26
29.18
24.90
24.02
53
29.93
Return on assets%
20.27
17.57
16.92
14.91
14.28
12.75
11.57
9.35
8.76
5.95
8.97
9.35
13.52
21
0.41
EPSSR
1.02
1.22
1.38
1.44
1.57
1.62
1.91
2.01
2.41
2.75
0.42
11.82%
12.58%
—
16.47
EPS growth%
8.36
6.74
5.24
6.43
6.17
3.59
2.52
4.95
4.94
3.71
8.71
3.71
5.10
21
0.20
Bookvalue per shSR
0.67
0.68
0.72
0.79
0.75
0.69
0.64
0.70
0.62
0.64
0.15
(3.08%)
(0.19%)
—
0.59
FCF per shareSR
0.29
0.32
0.31
0.33
0.36
0.35
0.41
0.44
0.48
0.50
0.54
6.92%
7.15%
—
0.22
Dividend per shSR
0.79
0.80
0.91
0.88
0.95
1.00
1.13
1.26
1.21
1.20
0.42
4.82%
5.54%
—
25.77
Div yield (avg)%
23.28
23.80
24.43
23.64
23.58
20.83
19.78
19.36
19.13
18.70
5.10
19.36
22.05
28
25.55
Payout ratio%
12.26
14.12
16.64
19.52
18.28
19.82
20.73
19.48
18.99
19.36
29.19
19.48
19.17
50
71.54
Shares (diluted)M
91.27
88.24
97.42
107.9
126.4
132.0
131.9
127.5
121.9
115.3
69.46
(1.82%)
2.80%
40
11.36
Buyback yield%
14.78
13.15
13.89
13.51
10.71
8.00
10.44
11.46
9.52
12.00
27.07
10.44
11.73
57
0.815
D/E ratiox
0.858
0.744
0.783
0.818
0.812
0.884
0.954
0.975
0.889
0.799
0.378
0.889
0.838
46
15.61
Enterprise valueSR M
64.34
65.38
75.53
85.86
93.84
111.6
125.5
135.8
139.1
155.4
88.03
10.61%
10.54%
9
37.07
LT debtSR M
85.56
82.95
94.57
100.3
92.80
99.90
99.69
106.0
120.2
108.9
64.43
3.25%
2.39%
85
Cost of revenue
4.36%
1.00×
Operating expenses
4.33%
1.00×
Spread over hurdle
(4.84%)