173.4
RevenueSR M
206.7
205.7
206.5
209.8
210.2
213.5
218.2
223.7
219.8
218.7
183.4
0.79%
0.54%
67
14.05
Revenue growth%
7.35
4.53
4.24
2.87
3.64
2.93
5.56
5.48
3.00
1.70
29.44
3.00
3.94
24
18.85
Gross margin%
0.40
0.56
1.60
4.23
5.57
6.16
6.79
8.23
9.33
11.69
6.89
8.23
5.86
49
26.57
Operating margin%
4.41
4.01
2.59
0.40
0.40
1.43
1.40
0.40
0.40
0.40
29.24
0.40
0.90
79
4.17
Net margin%
16.84
15.59
13.63
16.47
17.94
18.44
21.14
23.86
21.28
18.80
17.45
21.14
18.19
38
16.60
P/E ratio (avg)x
13.27
12.22
13.01
12.07
11.12
10.71
10.69
11.07
10.48
9.199
12.33
10.69
11.09
57
20.89
EV/EBITx
24.64
23.38
25.25
25.17
26.34
27.53
25.66
22.58
20.87
21.45
11.83
22.58
24.91
22
13.21
FCF yield (avg)%
22.50
24.45
23.79
24.95
25.82
27.85
30.72
32.46
30.16
31.29
17.69
30.72
26.84
41
17.43
FCF margin%
25.17
22.46
25.21
23.05
21.65
21.47
21.45
22.49
23.13
20.26
13.35
21.47
22.48
23
1.171
FCF / Net incomex
2.502
2.804
2.982
3.248
3.146
3.313
3.966
4.314
4.545
5.055
0.674
4.314
3.281
9
7.03
ROIC%
27.95
28.36
27.98
26.16
28.16
28.72
28.40
27.52
26.29
25.89
9.10
27.52
27.97
93
22.48
Return on equity%
12.64
9.79
8.94
7.28
7.50
8.01
8.30
9.67
11.25
12.34
4.10
9.67
9.30
82
5.02
Return on assets%
21.41
22.26
22.32
20.59
20.11
17.70
20.47
22.74
24.71
24.30
12.69
22.74
21.84
59
2.82
EPSSR
0.56
0.48
0.45
0.45
0.40
0.39
0.34
0.35
0.36
0.31
3.16
(4.73%)
(6.40%)
—
27.00
EPS growth%
11.68
10.75
12.16
12.85
12.05
14.14
13.56
11.38
9.86
11.02
29.70
11.38
11.86
37
2.28
Bookvalue per shSR
0.89
0.79
0.85
0.90
0.84
0.76
0.71
0.73
0.81
0.70
2.12
(3.66%)
(2.85%)
—
0.80
FCF per shareSR
2.86
2.62
2.51
2.27
2.12
2.13
2.01
2.25
2.45
2.31
0.84
1.76%
(2.09%)
—
1.16
Dividend per shSR
1.01
1.07
0.98
1.03
0.95
1.06
1.06
1.11
1.23
1.12
0.56
3.23%
1.23%
—
26.55
Div yield (avg)%
18.58
18.23
16.24
15.00
15.73
18.25
20.89
18.31
18.73
20.28
26.14
18.73
18.28
37
6.13
Payout ratio%
26.33
28.26
27.61
25.79
26.65
24.97
24.76
23.76
24.88
23.67
14.99
24.76
25.38
79
29.45
Shares (diluted)M
31.64
29.12
30.21
28.55
26.83
30.39
32.57
35.99
37.48
41.65
29.30
9.19%
2.19%
57
3.29
Buyback yield%
6.87
6.06
4.21
5.59
8.14
9.13
7.24
8.87
9.92
11.07
22.65
9.13
7.69
8
0.596
D/E ratiox
0.343
0.367
0.425
0.420
0.453
0.445
0.424
0.482
0.554
0.624
0.762
0.482
0.435
68
36.52
Enterprise valueSR M
155.0
145.9
137.4
145.6
159.5
152.8
155.4
163.2
183.2
195.1
95.74
4.12%
2.94%
92
22.08
LT debtSR M
174.8
183.9
170.2
182.1
172.5
192.7
195.2
177.0
174.6
157.4
21.92
(1.81%)
(1.83%)
76
Cost of revenue
0.59%
1.00×
Operating expenses
0.15%
0.96×
Spread over hurdle
(1.79%)