81.77
Revenue$B
161.2
164.3
171.1
176.6
180.7
179.9
179.7
183.1
186.9
193.5
87.34
1.37%
2.00%
73
12.12
Revenue growth%
29.99
31.54
30.46
31.32
34.00
34.66
37.31
36.61
37.42
36.21
19.07
36.61
34.33
20
6.96
Gross margin%
30.06
32.69
32.86
31.24
30.39
27.94
25.63
22.90
19.90
19.52
11.51
22.90
29.00
43
22.07
Operating margin%
18.33
15.63
12.68
14.21
14.27
11.52
13.24
10.62
11.12
9.00
14.46
11.12
12.96
86
17.41
Net margin%
15.28
16.86
18.76
16.11
14.31
14.89
13.56
11.94
11.57
12.55
16.06
12.55
14.60
5
13.00
P/E ratio (avg)x
31.60
33.25
38.37
41.66
39.40
44.32
47.81
55.65
59.74
69.41
20.62
55.65
42.99
19
36.77
EV/EBITx
47.54
54.66
61.68
72.89
70.11
77.53
83.68
87.17
98.46
97.37
35.56
87.17
75.21
54
18.66
FCF yield (avg)%
21.32
20.47
18.58
20.50
21.30
21.82
21.67
21.23
21.07
24.04
24.62
21.67
21.26
69
12.20
FCF margin%
12.22
12.59
12.28
12.12
11.38
12.39
9.88
12.28
11.91
13.04
22.56
12.28
12.25
27
0.263
FCF / Net incomex
2.406
2.413
2.778
2.607
3.044
3.307
3.861
4.084
4.771
5.113
0.759
4.084
3.175
18
21.90
ROIC%
2.67
3.24
2.09
2.32
2.92
2.41
0.77
3.64
6.13
5.94
11.30
3.64
2.80
66
19.38
Return on equity%
18.04
17.71
18.15
18.78
17.72
19.23
17.25
17.00
16.45
13.68
15.76
17.00
17.71
37
25.99
Return on assets%
16.87
14.47
13.23
13.92
13.19
14.42
17.21
15.83
14.14
11.65
20.02
14.42
14.28
43
19.94
EPS$
22.42
21.82
19.09
19.17
19.78
17.12
16.28
16.32
14.38
15.54
22.07
(4.70%)
(3.88%)
—
16.31
EPS growth%
23.72
22.63
19.63
19.71
17.12
14.72
17.39
15.41
14.58
12.49
10.68
14.72
17.25
7
35.04
Bookvalue per sh$
42.70
46.03
45.90
51.05
52.01
56.68
63.57
61.99
67.83
68.99
72.16
5.81%
4.39%
—
53.74
FCF per share$
75.16
74.39
80.77
95.42
111.38
119.57
132.02
144.79
151.44
168.74
34.74
8.66%
10.11%
—
51.76
Dividend per sh$
33.98
37.46
42.29
42.39
44.16
53.41
57.45
66.58
67.54
73.27
61.60
10.66%
8.14%
—
15.04
Div yield (avg)%
12.49
10.64
11.44
10.57
9.52
9.46
8.49
8.05
6.59
5.79
17.00
8.05
9.49
82
21.62
Payout ratio%
12.33
13.05
10.60
12.58
12.06
9.21
9.74
8.82
6.75
4.88
5.36
8.82
10.17
14
1.338
Shares (diluted)B
1.588
1.853
2.131
2.413
2.439
2.662
2.796
3.105
2.913
3.143
1.325
5.20%
8.40%
52
28.33
Buyback yield%
19.77
20.69
22.72
25.63
23.81
25.59
27.58
28.53
31.29
33.73
22.79
28.53
25.61
24
1.619
D/E ratiox
0.530
0.617
0.664
0.694
0.783
0.765
0.862
1.038
1.206
1.211
1.501
1.038
0.774
72
142.4
Enterprise value$B
57.08
54.25
57.00
55.85
53.64
55.46
49.44
42.64
39.57
36.03
10.53
(7.65%)
(4.27%)
59
108.3
LT debt$B
79.65
77.24
68.64
74.11
79.73
81.22
77.99
84.23
78.25
69.13
9.496
(2.81%)
(1.74%)
43
Revenue
$193.5B
2.00%
1.00×
Cost of revenue
$102.1B
2.00%
1.00×
Operating expenses
$33.74B
1.91%
0.99×
Goodwill & intangibles
16.91%
Spread over hurdle
20.91%