113.8
RevenueSR M
121.9
129.7
140.4
150.2
158.8
166.1
177.2
184.8
198.8
212.2
122.9
5.97%
6.43%
67
24.26
Revenue growth%
18.05
18.04
16.10
14.80
16.37
17.75
15.81
14.76
16.61
16.52
13.51
16.52
16.44
80
24.10
Gross margin%
26.64
27.87
29.40
32.11
30.47
28.75
26.86
27.01
28.62
27.92
23.75
27.92
28.27
19
18.76
Operating margin%
9.04
6.73
7.54
5.06
7.77
6.61
6.06
5.03
2.91
4.43
2.88
5.03
6.34
39
23.94
Net margin%
23.63
24.26
22.34
25.32
22.67
20.70
22.74
20.64
21.34
21.36
18.44
21.34
22.50
65
23.27
P/E ratio (avg)x
61.11
62.55
74.32
84.63
84.31
95.84
102.6
116.1
120.0
124.7
36.60
116.1
90.24
93
27.95
EV/EBITx
34.55
30.17
30.40
29.50
27.40
27.02
27.16
26.83
27.21
24.03
16.62
27.02
27.31
76
21.91
FCF yield (avg)%
5.18
2.43
2.62
4.42
2.43
0.40
0.40
1.10
1.39
4.16
27.60
1.10
2.43
43
5.75
FCF margin%
7.60
9.32
10.68
10.39
11.57
12.82
14.86
15.01
12.31
14.12
2.38
14.12
11.94
49
1.534
FCF / Net incomex
2.165
2.309
2.225
2.198
2.444
2.550
2.444
2.472
2.285
2.439
1.683
2.444
2.374
25
25.07
ROIC%
0.40
1.48
0.40
0.40
0.80
1.19
2.90
2.88
0.96
3.78
2.73
2.88
1.07
43
28.57
Return on equity%
22.00
22.35
23.31
22.76
25.51
24.23
21.80
20.85
18.34
18.75
28.24
20.85
22.17
30
15.18
Return on assets%
8.86
10.66
12.51
15.09
14.91
12.26
9.43
9.27
9.35
9.74
23.64
9.43
10.20
25
0.79
EPSSR
1.16
1.09
1.17
1.17
1.11
1.10
1.07
1.18
1.28
1.44
0.81
5.30%
2.05%
—
2.69
EPS growth%
5.10
4.92
5.26
6.11
7.49
9.83
9.45
11.87
10.27
8.86
27.82
9.83
8.17
61
0.52
Bookvalue per shSR
0.27
0.25
0.26
0.27
0.26
0.26
0.30
0.28
0.28
0.29
0.76
2.11%
0.81%
—
0.58
FCF per shareSR
0.54
0.63
0.67
0.73
0.79
0.85
0.90
0.87
0.91
1.02
0.40
5.29%
7.42%
—
0.81
Dividend per shSR
0.31
0.29
0.29
0.30
0.34
0.38
0.41
0.44
0.43
0.44
0.50
5.35%
3.23%
—
20.55
Div yield (avg)%
18.43
17.07
16.06
14.26
14.05
12.37
9.79
12.59
12.91
12.50
18.66
12.50
13.48
21
13.25
Payout ratio%
21.63
21.66
24.18
26.60
26.79
28.02
28.15
29.08
29.82
32.75
26.53
29.08
27.41
88
55.46
Shares (diluted)M
46.12
45.90
43.89
38.61
37.84
36.89
33.07
28.29
29.95
29.70
55.87
(4.72%)
(5.59%)
55
5.85
Buyback yield%
18.33
19.61
17.36
15.55
12.85
13.35
12.44
10.83
8.94
11.74
23.95
11.74
13.10
17
0.784
D/E ratiox
1.585
1.486
1.419
1.319
1.190
1.274
1.145
1.204
1.232
1.210
1.343
1.210
1.253
9
44.61
Enterprise valueSR M
98.49
109.1
121.0
108.4
104.8
103.6
97.08
105.0
106.9
93.89
200.9
(2.18%)
0.56%
6
84.35
LT debtSR M
221.1
253.4
277.3
300.7
274.2
255.5
260.9
241.5
235.7
263.6
244.9
(0.79%)
3.05%
33
Cost of revenue
6.34%
0.99×
Operating expenses
6.18%
0.98×
Goodwill & intangibles
16.07%