2.636
RevenueSR M
48.79
50.98
51.78
54.26
55.32
55.86
57.87
59.87
61.49
64.96
2.923
3.26%
3.24%
22
26.26
Revenue growth%
13.85
14.76
12.79
12.09
12.62
12.96
14.51
12.57
14.31
14.59
16.34
14.31
13.40
70
22.81
Gross margin%
8.01
9.66
10.64
8.98
9.61
11.41
11.61
14.37
15.47
12.62
21.03
12.62
11.02
55
4.12
Operating margin%
18.09
17.37
19.53
20.69
21.93
20.81
21.49
21.87
24.37
25.08
10.72
21.87
21.15
36
20.19
Net margin%
19.67
19.70
21.50
19.77
19.56
18.38
17.37
17.78
19.73
22.11
24.50
18.38
19.69
92
24.46
P/E ratio (avg)x
10.90
10.12
10.34
9.829
10.59
10.60
10.89
9.464
10.39
9.556
27.95
10.39
10.36
7
13.64
EV/EBITx
46.62
55.36
55.28
61.15
67.85
76.66
77.32
79.55
89.16
106.5
34.81
79.55
72.25
17
26.85
FCF yield (avg)%
26.81
29.51
29.32
30.58
28.87
26.45
28.74
27.27
28.09
28.22
9.93
28.09
28.48
38
3.94
FCF margin%
18.27
15.37
17.90
19.82
16.82
18.54
20.12
19.50
21.07
18.84
3.72
19.50
18.69
34
0.218
FCF / Net incomex
0.401
0.363
0.344
0.353
0.306
0.269
0.255
0.253
0.270
0.285
0.896
0.269
0.295
85
23.36
ROIC%
20.74
19.44
22.32
22.22
21.33
24.16
26.23
25.56
22.97
24.98
12.62
24.98
22.64
74
5.48
Return on equity%
3.26
1.14
0.40
0.40
0.40
2.57
0.95
0.40
1.77
0.40
16.74
0.95
0.68
76
14.45
Return on assets%
15.20
15.90
13.47
10.70
10.20
8.44
6.35
8.14
6.45
9.36
12.83
8.14
9.78
31
3.42
EPSSR
7.88
7.75
8.38
7.87
7.72
7.55
7.43
7.85
7.77
7.99
3.79
0.68%
(0.33%)
—
12.60
EPS growth%
13.19
12.78
14.45
14.37
16.41
14.79
11.87
9.96
11.58
11.52
22.29
11.58
12.99
26
5.06
Bookvalue per shSR
6.90
7.34
8.10
8.60
8.45
9.49
9.75
10.64
11.97
13.55
1.66
9.91%
7.82%
—
5.41
FCF per shareSR
11.46
11.31
12.70
13.91
13.30
15.66
18.53
19.46
23.08
24.07
6.02
12.59%
8.15%
—
7.68
Dividend per shSR
1.23
1.25
1.16
1.15
1.06
0.94
1.01
0.93
0.89
0.90
4.18
(3.30%)
(3.37%)
—
28.20
Div yield (avg)%
27.34
27.44
29.49
28.90
26.27
26.27
26.90
27.47
29.37
28.15
2.36
27.47
27.46
37
19.13
Payout ratio%
17.58
19.54
17.88
18.71
16.82
14.02
16.35
17.36
19.59
21.82
3.14
17.36
17.73
28
4.108
Shares (diluted)M
4.630
4.850
4.385
4.365
4.251
4.487
4.768
5.202
5.227
5.681
4.308
5.97%
2.29%
56
2.94
Buyback yield%
22.87
21.20
19.97
21.71
22.68
21.87
20.82
21.61
18.66
15.96
9.00
20.82
21.40
57
1.705
D/E ratiox
1.447
1.472
1.689
1.871
1.933
1.953
2.018
1.979
2.145
2.268
1.360
2.018
1.943
39
19.58
Enterprise valueSR M
103.6
115.2
127.5
143.8
164.7
183.5
185.7
213.2
235.5
255.6
23.88
9.18%
11.26%
35
34.30
LT debtSR M
4.429
4.032
3.918
4.251
3.931
3.678
3.242
3.405
3.548
3.290
6.368
(3.50%)
(4.38%)
10
Cost of revenue
3.51%
1.03×
Operating expenses
2.63%
0.94×
Goodwill & intangibles
17.87%
Property and equipment
14.61%
Return on capital
110.26%
Spread over hurdle
102.78%