225.0
RevenueSR M
234.1
245.5
252.1
261.7
279.7
296.2
315.0
321.4
342.8
237.1
272.3
5.55%
4.94%
63
12.22
Revenue growth%
14.86
11.91
13.59
15.66
14.49
16.33
19.10
19.56
17.07
5.02
9.57
17.07
15.26
87
15.61
Gross margin%
13.38
15.54
14.92
13.55
11.74
12.45
14.69
12.16
10.44
5.89
23.36
12.16
12.92
36
2.29
Operating margin%
14.99
12.44
11.80
13.96
14.96
14.70
12.51
15.12
17.98
8.62
7.63
14.96
14.33
73
25.34
Net margin%
22.43
24.17
22.46
24.51
26.06
23.71
23.83
21.50
22.48
10.81
21.76
23.71
23.77
8
11.95
P/E ratio (avg)x
35.18
38.09
35.35
39.03
35.21
34.81
30.92
29.78
32.83
29.08
22.62
32.83
35.00
71
27.03
EV/EBITx
10.63
9.447
10.56
11.35
12.46
11.61
10.27
9.623
10.48
31.50
6.895
10.48
10.59
50
13.11
FCF yield (avg)%
18.65
20.30
20.69
20.66
19.14
18.84
19.92
21.64
19.22
12.38
29.00
19.22
19.57
27
12.05
FCF margin%
15.76
13.22
14.63
11.87
12.17
11.04
13.78
13.28
14.48
16.94
16.93
13.28
13.53
70
0.794
FCF / Net incomex
0.891
0.993
1.014
1.208
1.250
1.467
1.484
1.519
1.612
1.484
0.697
1.484
1.229
7
11.91
ROIC%
21.67
19.08
16.97
17.04
15.35
17.12
17.13
19.66
17.34
8.00
11.43
17.13
17.24
32
25.52
Return on equity%
26.66
23.84
22.46
24.05
25.54
26.78
26.04
26.44
27.78
16.88
10.35
26.44
25.79
5
20.60
Return on assets%
15.91
14.08
14.42
12.69
14.32
16.75
15.67
17.94
14.97
13.02
4.85
15.67
14.70
75
7.82
EPSSR
4.28
4.78
5.55
5.57
5.49
5.59
6.21
6.15
5.92
8.48
9.73
1.21%
4.97%
—
26.84
EPS growth%
0.40
0.93
3.80
5.20
7.12
7.52
5.19
3.42
5.67
24.47
28.41
5.67
4.50
16
4.94
Bookvalue per shSR
16.97
16.57
16.23
16.11
16.42
16.37
15.39
17.40
17.70
8.14
5.35
1.90%
2.38%
—
6.95
FCF per shareSR
4.21
4.92
4.93
5.81
5.81
5.65
5.67
5.97
5.93
4.23
8.37
0.43%
5.18%
—
2.68
Dividend per shSR
5.82
5.27
5.01
4.91
5.44
5.78
5.31
5.07
5.06
3.46
8.70
0.61%
(3.19%)
—
8.99
Div yield (avg)%
18.68
19.65
22.25
21.61
21.00
19.74
19.38
22.16
23.19
17.73
20.75
21.00
20.46
10
4.44
Payout ratio%
0.45
0.40
1.90
3.38
4.03
2.68
5.56
7.91
9.95
29.58
2.12
5.56
3.03
48
8.181
Shares (diluted)M
14.33
14.62
16.44
16.35
18.18
19.68
22.56
22.13
21.82
8.074
8.180
5.94%
6.92%
10
16.22
Buyback yield%
5.86
5.81
5.13
7.68
5.88
3.62
5.23
6.01
7.38
19.26
29.70
5.88
5.87
48
0.344
D/E ratiox
0.765
0.646
0.590
0.546
0.459
0.387
0.349
0.305
0.323
0.593
0.107
0.349
0.503
68
268.7
Enterprise valueSR M
89.88
87.54
92.79
91.11
95.11
97.85
110.7
128.6
141.1
309.2
211.4
9.15%
5.47%
27
280.4
LT debtSR M
72.74
80.17
89.35
102.1
99.39
95.19
98.78
115.5
131.7
63.96
250.9
5.23%
7.81%
53
Cost of revenue
4.69%
0.98×
Operating expenses
5.26%
1.03×
Property and equipment
20.51%
Goodwill & intangibles
18.03%
Spread over hurdle
(2.20%)