1.164
Revenue$B
1.581
1.604
1.602
1.585
1.588
1.602
1.594
1.558
1.564
1.541
1.211
(0.59%)
(0.24%)
32
26.89
Revenue growth%
14.65
16.26
13.57
14.60
13.42
12.41
12.19
11.01
12.24
10.45
7.96
12.19
12.92
21
28.01
Gross margin%
15.41
17.57
19.37
22.09
22.32
24.42
24.68
26.09
24.11
25.14
20.69
24.68
23.22
9
9.98
Operating margin%
13.84
16.67
15.08
12.45
9.70
8.75
11.72
12.74
10.30
8.50
27.23
10.30
12.09
19
9.92
Net margin%
6.96
9.05
10.15
11.50
13.16
11.85
14.35
16.51
13.79
15.01
10.52
14.35
12.50
90
34.41
P/E ratio (avg)x
28.89
26.90
28.33
27.80
26.00
28.49
27.26
24.89
24.55
24.60
36.66
24.89
27.08
36
20.13
EV/EBITx
42.16
46.39
47.48
44.18
44.44
42.53
43.50
47.30
52.07
58.62
19.57
47.30
45.41
28
16.39
FCF yield (avg)%
11.25
13.85
15.32
12.46
14.91
11.99
13.05
14.49
12.81
11.83
29.99
12.81
12.93
91
5.79
FCF margin%
10.82
12.74
11.52
13.77
12.25
10.25
9.18
6.21
6.31
4.58
13.86
6.31
10.53
5
1.748
FCF / Net incomex
1.137
1.148
1.158
1.126
1.314
1.288
1.489
1.495
1.747
1.679
1.378
1.495
1.301
54
5.80
ROIC%
11.65
11.84
12.89
12.59
10.32
12.19
13.45
15.32
12.42
12.94
13.75
12.94
12.51
38
14.17
Return on equity%
21.52
19.81
16.90
18.78
19.89
18.28
20.96
21.95
19.90
19.23
28.73
19.90
19.85
34
17.83
Return on assets%
5.71
3.05
2.82
4.31
6.48
5.34
7.02
8.67
6.41
4.18
9.14
6.41
5.53
53
0.31
EPS$
0.32
0.29
0.28
0.31
0.34
0.32
0.34
0.37
0.41
0.46
0.34
6.35%
3.75%
—
9.54
EPS growth%
2.69
2.53
3.95
3.85
2.40
2.00
1.56
2.91
4.95
3.38
27.98
2.91
2.80
74
0.34
Bookvalue per sh$
0.36
0.37
0.36
0.35
0.38
0.42
0.40
0.41
0.44
0.45
0.07
3.27%
3.05%
—
0.12
FCF per share$
0.19
0.19
0.22
0.24
0.25
0.28
0.32
0.32
0.35
0.39
0.17
9.57%
7.34%
—
0.38
Dividend per sh$
0.67
0.68
0.66
0.68
0.71
0.83
0.86
1.01
1.12
1.34
0.09
13.51%
8.66%
—
3.20
Div yield (avg)%
21.93
20.90
23.28
22.31
24.97
24.47
25.72
26.45
23.96
21.00
9.72
24.47
23.62
52
23.94
Payout ratio%
19.92
20.89
21.53
20.13
18.20
19.92
16.95
19.87
21.43
22.78
7.17
19.92
20.02
29
1.412
Shares (diluted)B
1.689
1.638
1.579
1.656
1.628
1.543
1.689
1.784
1.851
2.015
1.475
4.36%
2.61%
74
11.57
Buyback yield%
25.28
26.82
25.05
25.13
23.44
22.33
19.63
18.15
15.33
13.15
14.45
18.15
22.88
10
0.720
D/E ratiox
0.605
0.587
0.632
0.712
0.751
0.718
0.680
0.773
0.882
0.935
1.112
0.773
0.715
8
321.5
Enterprise value$M
696.0
611.4
531.9
566.0
542.7
507.8
509.1
533.3
541.5
509.5
126.4
(1.25%)
(2.39%)
90
1.217
LT debt$B
0.624
0.606
0.598
0.628
0.553
0.555
0.492
0.450
0.415
0.387
1.298
(6.89%)
(5.41%)
9
Revenue
$1.541B
(0.24%)
1.00×
Cost of revenue
$767.0M
(0.65%)
0.96×
Operating expenses
$394.4M
0.01%
1.03×
Goodwill & intangibles
13.93%
Spread over hurdle
62.05%