0.087
Revenue$B
1.009
1.057
1.077
1.128
1.165
1.194
1.211
1.224
1.277
1.314
0.095
2.44%
2.90%
10
10.37
Revenue growth%
31.50
32.05
30.49
27.75
25.40
25.27
24.75
22.27
23.94
24.43
5.50
24.43
25.34
41
13.36
Gross margin%
9.80
8.37
8.10
10.98
12.14
13.80
11.99
12.19
12.27
11.77
3.31
12.19
11.88
84
12.45
Operating margin%
11.29
11.83
9.49
9.99
8.81
11.64
14.41
15.41
14.44
12.76
14.66
14.41
11.73
72
10.29
Net margin%
14.89
15.56
12.92
13.06
15.10
17.70
18.30
18.25
16.12
17.73
8.91
17.73
15.84
33
22.21
P/E ratio (avg)x
39.96
45.15
50.44
50.79
59.07
61.04
65.77
68.33
70.49
67.02
33.62
67.02
60.05
89
27.13
EV/EBITx
26.62
27.19
27.40
28.36
28.23
29.34
27.91
25.80
23.62
21.87
18.23
25.80
27.29
68
5.93
FCF yield (avg)%
26.12
28.95
25.98
27.16
28.63
26.11
24.17
21.41
22.55
25.25
26.06
24.17
26.05
53
4.45
FCF margin%
22.68
23.43
24.72
24.74
22.12
22.80
20.60
23.09
20.91
23.06
18.97
22.80
22.93
57
0.955
FCF / Net incomex
0.301
0.305
0.297
0.308
0.307
0.359
0.376
0.448
0.511
0.510
0.980
0.448
0.334
54
16.27
ROIC%
16.95
17.18
17.78
16.13
14.19
13.86
15.55
14.60
14.88
14.30
24.46
14.60
15.22
16
20.53
Return on equity%
23.01
22.86
24.24
25.46
23.67
25.81
24.98
22.21
24.32
24.20
21.38
24.32
24.22
24
23.45
Return on assets%
10.27
10.75
11.41
8.61
7.62
10.33
9.36
12.09
9.66
9.21
12.46
9.66
9.97
76
1.39
EPS$
1.06
1.11
1.17
1.22
1.32
1.14
1.03
1.10
1.08
1.15
1.46
(2.74%)
(0.43%)
—
15.04
EPS growth%
26.13
24.91
23.81
22.74
21.63
19.53
19.97
18.56
17.04
18.79
5.93
18.79
20.80
75
0.78
Bookvalue per sh$
0.50
0.44
0.46
0.41
0.41
0.43
0.40
0.37
0.38
0.38
1.07
(1.27%)
(3.28%)
—
0.28
FCF per share$
0.85
0.90
0.83
0.93
1.03
1.10
1.15
1.04
1.01
0.97
1.47
(1.09%)
0.76%
—
0.34
Dividend per sh$
1.96
2.01
2.36
2.72
2.89
2.93
2.80
3.05
3.58
3.94
0.96
6.39%
6.73%
—
9.08
Div yield (avg)%
13.93
16.83
19.01
19.15
17.59
18.51
17.29
15.51
18.50
19.91
22.94
18.50
18.05
43
15.20
Payout ratio%
17.47
19.08
19.09
17.75
16.65
16.32
13.76
12.82
14.28
13.78
7.37
13.78
16.48
90
181.1
Shares (diluted)M
284.2
267.5
253.1
283.2
328.4
339.4
379.2
378.5
373.1
351.4
183.0
1.37%
2.39%
68
27.43
Buyback yield%
12.21
10.06
12.12
11.03
13.72
14.30
15.73
14.66
14.07
16.14
20.40
14.66
13.90
46
1.012
D/E ratiox
0.587
0.658
0.738
0.781
0.823
0.924
0.972
0.970
0.970
1.055
1.595
0.970
0.873
52
0.999
Enterprise value$B
0.708
0.843
0.807
0.822
0.872
0.998
1.111
1.131
1.253
1.329
0.746
8.79%
6.95%
64
259.7
LT debt$M
366.3
347.5
371.9
405.4
441.1
448.2
490.1
433.1
456.7
455.3
984.8
0.64%
0.82%
33
Revenue
$1.314B
2.90%
1.00×
Cost of revenue
$565.3M
2.95%
1.01×
Operating expenses
$302.7M
2.63%
0.97×