0.922
Revenue$B
1.261
1.272
1.303
1.344
1.374
1.356
1.388
1.403
1.404
1.436
1.008
0.89%
1.63%
45
11.12
Revenue growth%
17.26
14.87
13.25
11.89
13.48
10.83
13.72
12.52
14.41
13.98
28.53
13.72
13.60
73
15.65
Gross margin%
11.95
9.60
6.69
7.22
4.34
1.84
0.49
0.40
0.40
3.40
5.58
0.49
3.87
19
10.45
Operating margin%
24.31
23.14
23.36
21.78
23.74
22.11
23.23
24.98
25.12
27.35
13.77
24.98
23.55
26
17.56
Net margin%
5.16
5.32
3.45
1.37
4.17
3.60
4.36
6.18
8.20
6.74
26.65
6.18
4.76
28
14.87
P/E ratio (avg)x
25.93
27.91
30.13
30.77
29.66
29.97
35.39
41.72
44.26
49.73
9.093
41.72
30.45
15
21.10
EV/EBITx
10.73
10.25
10.85
10.27
10.76
10.14
9.664
9.175
8.256
7.570
34.68
9.175
10.20
30
5.22
FCF yield (avg)%
18.14
20.43
19.35
18.96
21.94
22.13
22.46
25.04
23.82
24.72
17.24
23.82
22.03
34
16.07
FCF margin%
11.47
11.76
9.70
11.42
12.47
14.47
16.87
17.63
18.73
18.99
28.39
17.63
13.47
77
0.222
FCF / Net incomex
1.321
1.409
1.602
1.755
1.723
1.791
2.139
2.131
2.246
2.629
1.473
2.139
1.773
9
29.99
ROIC%
20.27
18.33
17.27
18.03
17.53
18.26
18.84
20.32
17.52
20.49
15.54
18.84
18.29
63
19.81
Return on equity%
17.90
20.75
22.57
20.59
19.52
20.93
23.00
22.00
24.60
25.41
2.33
23.00
21.46
58
3.73
Return on assets%
20.79
23.05
20.11
21.35
18.87
19.53
20.38
18.24
16.91
19.06
21.57
19.06
19.82
78
1.17
EPS$
1.55
1.46
1.64
1.77
1.70
1.67
1.71
1.73
1.75
1.85
1.31
1.71%
1.75%
—
8.76
EPS growth%
9.73
10.63
9.34
6.56
9.36
10.01
11.16
13.63
11.67
11.10
5.72
11.16
10.32
35
0.58
Bookvalue per sh$
1.14
1.32
1.51
1.76
1.84
2.04
2.39
2.55
2.74
2.66
1.24
7.63%
9.57%
—
1.33
FCF per share$
0.78
0.89
0.86
0.98
1.08
1.19
1.20
1.24
1.24
1.17
1.27
1.60%
5.36%
—
0.51
Dividend per sh$
1.15
1.27
1.32
1.20
1.14
1.28
1.25
1.22
1.15
1.30
1.03
2.62%
0.43%
—
4.27
Div yield (avg)%
25.07
25.94
23.77
22.56
20.90
21.47
22.79
25.66
27.63
26.22
15.35
25.66
24.42
46
15.36
Payout ratio%
27.23
28.02
28.80
28.64
30.09
29.95
31.91
33.07
34.62
34.39
23.97
33.07
30.02
40
0.717
Shares (diluted)B
1.157
1.188
1.247
1.443
1.480
1.571
1.603
1.653
1.953
2.208
0.708
8.34%
8.26%
11
22.15
Buyback yield%
18.03
15.31
17.87
18.69
17.72
15.35
16.54
16.23
17.21
14.69
5.07
16.23
16.88
46
0.337
D/E ratiox
1.743
1.988
2.063
2.421
2.840
2.917
3.044
3.683
4.062
4.042
0.449
3.683
2.879
42
0.222
Enterprise value$B
1.152
1.283
1.354
1.393
1.588
1.577
1.787
1.747
2.019
2.186
1.073
6.60%
7.70%
41
1,211
LT debt$M
234.5
232.9
279.6
278.6
334.9
352.2
341.8
338.9
400.7
454.7
332.0
6.31%
8.40%
68
Revenue
$1.436B
1.63%
1.00×
Cost of revenue
$1.005B
1.63%
1.00×
Operating expenses
$206.5M
2.24%
1.06×
Goodwill & intangibles
16.83%
Spread over hurdle
(2.10%)