22.14
RevenueSR M
64.22
64.84
66.72
69.06
70.05
73.68
76.90
78.62
79.02
82.60
23.16
3.35%
2.67%
12
15.30
Revenue growth%
19.95
20.07
22.18
22.16
21.38
23.36
21.81
20.59
18.06
16.82
22.33
20.59
20.98
61
2.07
Gross margin%
1.99
2.28
2.04
5.02
2.45
5.02
3.73
4.78
4.06
7.00
19.66
4.78
3.90
10
27.82
Operating margin%
24.08
24.95
24.09
24.17
26.13
23.74
25.22
26.47
23.58
26.50
25.57
25.22
24.56
70
15.30
Net margin%
15.44
17.50
19.33
18.23
18.98
16.87
15.11
15.83
18.67
15.80
21.39
15.83
17.19
49
18.19
P/E ratio (avg)x
23.46
25.91
26.99
29.65
30.38
29.41
29.95
31.32
29.47
27.52
30.53
29.47
29.44
64
14.44
EV/EBITx
36.48
40.10
38.39
38.81
41.50
40.31
43.27
45.68
44.07
42.72
15.43
43.27
40.91
58
23.47
FCF yield (avg)%
9.13
6.31
7.53
7.80
9.60
6.83
4.46
5.34
7.88
8.75
17.87
6.83
7.67
56
8.75
FCF margin%
0.45
2.39
5.00
4.46
2.17
2.80
0.40
2.93
4.22
5.58
14.85
2.93
2.86
25
0.822
FCF / Net incomex
0.223
0.215
0.235
0.261
0.291
0.317
0.335
0.299
0.308
0.333
0.988
0.317
0.295
81
24.23
ROIC%
18.40
17.42
19.36
17.70
16.97
17.90
17.31
17.38
19.22
21.49
29.80
17.90
17.80
42
10.06
Return on equity%
4.08
3.07
4.03
2.11
4.97
4.66
6.61
8.00
10.69
8.43
8.64
8.00
4.82
60
13.09
Return on assets%
0.40
0.97
0.40
0.40
0.40
1.87
1.55
0.92
0.93
0.96
8.47
0.96
0.93
14
2.56
EPSSR
9.47
10.04
11.35
11.78
13.22
14.51
16.42
16.89
19.17
23.14
2.76
11.84%
11.07%
—
6.32
EPS growth%
11.61
9.27
8.21
9.49
11.28
9.61
11.04
12.85
15.06
13.72
29.26
12.85
11.16
60
6.59
Bookvalue per shSR
12.04
12.22
13.39
13.53
15.01
14.96
17.73
20.53
23.15
23.29
5.24
9.17%
7.17%
—
7.45
FCF per shareSR
3.14
3.02
3.19
3.82
4.18
4.82
5.16
5.98
6.73
7.49
10.59
12.36%
9.88%
—
4.03
Dividend per shSR
2.34
2.06
1.76
1.85
1.64
1.62
1.59
1.69
1.70
1.73
11.32
1.16%
(2.75%)
—
16.36
Div yield (avg)%
19.70
21.80
23.50
25.84
27.76
28.47
27.41
26.77
24.84
27.62
25.57
27.41
26.31
27
13.44
Payout ratio%
23.78
21.53
21.15
18.49
16.78
18.62
16.87
14.04
16.33
19.02
22.37
16.87
18.56
40
5.105
Shares (diluted)M
5.655
6.285
7.020
6.531
6.715
7.040
7.814
7.890
8.163
8.199
4.947
4.07%
4.08%
62
25.29
Buyback yield%
23.21
24.47
23.07
25.10
24.20
21.30
19.74
19.33
16.59
16.56
4.34
19.33
22.19
52
0.884
D/E ratiox
1.297
1.190
1.255
1.340
1.296
1.464
1.601
1.534
1.487
1.416
1.791
1.487
1.378
85
68.49
Enterprise valueSR M
145.0
143.9
153.1
153.3
148.0
152.7
163.6
172.6
187.8
196.2
103.8
5.80%
4.14%
80
16.56
LT debtSR M
89.12
92.72
92.36
105.3
120.2
109.4
108.9
101.7
111.4
111.1
83.86
(1.56%)
3.16%
87
Cost of revenue
2.54%
0.99×
Operating expenses
2.90%
1.02×
Goodwill & intangibles
16.33%