1.210
Revenue$B
0.766
0.815
0.872
0.927
1.011
1.086
1.161
1.255
1.318
1.413
1.258
6.93%
7.28%
92
16.91
Revenue growth%
9.89
9.36
11.69
10.85
11.46
12.72
14.61
12.45
15.35
17.37
27.98
14.61
12.07
15
27.99
Gross margin%
20.17
18.83
18.79
18.83
20.35
21.65
18.94
21.39
19.83
21.04
11.91
21.04
20.00
46
27.00
Operating margin%
19.72
20.11
18.50
16.84
16.47
17.44
14.93
12.35
15.06
14.40
21.45
14.93
16.66
18
28.96
Net margin%
20.61
20.71
19.52
21.77
22.12
20.21
17.68
18.81
21.44
22.17
27.23
20.21
20.66
47
24.33
P/E ratio (avg)x
10.49
10.77
10.96
13.21
15.86
17.77
18.85
20.49
23.14
24.88
16.30
20.49
16.81
30
28.66
EV/EBITx
37.25
40.46
45.18
44.39
47.82
49.27
49.68
55.82
52.71
58.60
37.72
52.71
48.54
95
14.99
FCF yield (avg)%
13.52
13.03
11.11
8.39
10.05
9.05
10.16
10.73
11.38
13.44
28.51
10.73
10.92
69
18.40
FCF margin%
18.42
17.08
17.01
17.45
19.19
17.57
17.30
18.37
20.55
23.25
18.51
18.37
17.97
64
1.606
FCF / Net incomex
1.639
1.675
1.926
1.926
1.883
1.881
2.222
2.446
2.703
3.119
0.807
2.446
1.926
86
23.43
ROIC%
25.35
24.56
23.57
24.85
27.26
28.76
25.77
26.21
27.76
28.46
28.18
27.76
25.99
84
12.35
Return on equity%
29.31
28.07
27.49
30.36
29.15
29.51
31.67
30.34
29.29
31.26
12.46
30.34
29.41
6
10.53
Return on assets%
13.23
13.36
13.37
16.36
15.41
13.79
14.31
14.95
14.42
12.95
25.51
14.31
14.05
8
0.44
EPS$
0.35
0.33
0.36
0.33
0.32
0.32
0.34
0.34
0.31
0.29
0.48
(1.95%)
(2.63%)
—
24.78
EPS growth%
14.20
11.92
10.25
9.24
6.61
6.48
8.56
7.21
8.53
5.84
29.58
7.21
8.55
25
0.16
Bookvalue per sh$
0.54
0.63
0.69
0.77
0.74
0.85
0.80
0.85
0.92
0.87
0.20
3.31%
5.93%
—
0.43
FCF per share$
0.57
0.58
0.61
0.58
0.65
0.73
0.85
0.87
0.85
0.85
0.75
5.54%
3.46%
—
0.81
Dividend per sh$
0.77
0.79
0.83
0.88
1.01
1.08
1.11
1.15
1.24
1.30
0.78
5.04%
5.29%
—
12.93
Div yield (avg)%
19.75
18.24
16.14
13.87
12.89
15.27
14.33
12.01
11.29
9.06
26.06
12.01
14.10
21
10.84
Payout ratio%
19.34
20.82
18.60
17.74
14.86
15.65
16.02
18.32
18.02
17.72
15.94
17.72
17.88
71
1.244
Shares (diluted)B
1.344
1.358
1.320
1.271
1.198
1.276
1.301
1.404
1.565
1.577
1.217
5.65%
1.23%
19
8.64
Buyback yield%
15.19
15.88
17.62
18.75
18.88
20.43
20.45
22.37
21.96
21.22
2.85
21.22
19.65
6
0.484
D/E ratiox
0.648
0.692
0.732
0.769
0.782
0.734
0.642
0.715
0.692
0.765
1.230
0.715
0.723
82
916.0
Enterprise value$M
888.0
846.5
746.2
662.0
569.8
539.0
540.3
496.2
475.8
430.8
323.1
(5.44%)
(7.37%)
76
0.601
LT debt$B
1.259
1.216
1.184
1.286
1.307
1.498
1.738
1.922
2.114
2.284
0.083
11.81%
6.22%
49
Revenue
$1.413B
7.28%
1.00×
Cost of revenue
$892.9M
7.58%
1.03×
Operating expenses
$190.8M
6.39%
0.92×
Goodwill & intangibles
14.72%
Spread over hurdle
65.55%