0.482
RevenueFt B
1.005
1.008
1.023
1.040
1.058
1.041
1.033
1.019
1.009
0.987
0.537
(1.39%)
(0.03%)
51
26.75
Revenue growth%
19.02
20.11
22.55
20.54
18.15
18.99
16.99
17.26
17.27
18.31
13.75
17.27
18.65
14
2.82
Gross margin%
10.84
11.45
12.36
11.54
12.53
10.27
10.64
13.17
12.19
11.34
7.89
11.34
11.50
52
2.31
Operating margin%
24.02
23.77
25.03
25.87
25.56
24.94
23.06
24.22
26.26
25.81
24.79
24.94
24.99
70
8.99
Net margin%
9.41
10.01
10.74
9.47
9.78
9.96
12.47
14.63
17.28
17.85
13.79
14.63
10.37
44
8.490
P/E ratio (avg)x
25.30
26.90
29.26
32.05
33.54
36.69
39.98
38.17
40.12
40.57
21.53
39.98
35.12
72
32.46
EV/EBITx
20.83
20.31
21.84
22.77
27.25
30.45
35.73
37.56
40.27
45.58
31.20
37.56
28.85
29
24.75
FCF yield (avg)%
25.04
26.55
27.12
28.34
28.37
27.99
29.88
27.07
26.23
29.02
7.24
27.99
27.55
15
25.09
FCF margin%
21.39
20.94
21.12
18.65
18.94
21.24
24.09
24.01
26.15
26.33
2.75
24.09
21.32
62
0.632
FCF / Net incomex
0.156
0.155
0.171
0.177
0.200
0.225
0.220
0.217
0.220
0.242
1.107
0.220
0.208
92
12.37
ROIC%
18.67
20.70
17.77
18.13
18.19
18.08
20.24
18.80
17.62
18.66
27.91
18.66
18.42
62
27.45
Return on equity%
6.42
5.06
7.95
9.12
7.88
5.83
6.48
8.22
8.31
8.81
2.90
8.22
7.91
11
16.68
Return on assets%
13.94
14.41
15.16
16.33
14.08
11.38
10.66
10.87
10.36
7.62
10.91
10.66
12.66
87
7.86
EPSFt
14.05
15.02
15.54
14.13
14.93
14.97
15.56
16.10
17.48
19.63
8.32
5.63%
2.35%
—
4.17
EPS growth%
14.21
15.13
14.49
15.95
15.97
17.10
15.62
14.86
16.12
19.05
14.85
16.12
15.78
13
15.93
Bookvalue per shFt
9.67
10.57
10.67
10.90
10.40
9.37
9.63
8.59
7.89
8.56
2.80
(3.81%)
(1.89%)
—
9.64
FCF per shareFt
32.10
34.70
37.69
36.40
42.70
41.92
44.67
44.18
46.28
52.14
8.71
4.08%
5.22%
—
6.29
Dividend per shFt
22.06
20.34
22.00
21.46
24.43
27.18
30.58
27.68
25.47
27.31
7.96
2.26%
3.12%
—
5.01
Div yield (avg)%
0.40
0.40
1.05
0.40
2.53
1.19
3.66
4.02
5.31
2.35
28.87
3.66
1.77
53
3.74
Payout ratio%
3.57
6.02
4.98
7.83
7.30
6.23
8.20
10.75
8.92
8.97
22.04
8.92
7.57
39
9.968
Shares (diluted)M
15.40
15.07
15.22
15.01
16.66
16.82
19.77
22.54
25.44
26.86
9.680
10.03%
6.55%
26
2.74
Buyback yield%
9.85
10.59
11.14
9.99
12.72
14.85
15.66
14.50
14.75
14.34
20.46
14.75
13.53
48
1.549
D/E ratiox
1.649
1.834
1.843
1.753
1.986
1.974
1.859
1.835
1.918
1.802
1.509
1.859
1.839
31
322.2
Enterprise valueFt M
195.8
187.2
179.6
180.4
180.1
176.0
178.3
192.0
197.2
228.0
635.9
4.82%
2.52%
76
0.041
LT debtFt B
0.826
0.961
1.131
1.253
1.241
1.457
1.633
1.599
1.613
1.592
0.577
5.11%
6.93%
90
Cost of revenue
(0.13%)
0.99×
Operating expenses
0.46%
1.05×
Cash and investments
19.26%
Goodwill & intangibles
15.95%
Return on capital
243.86%
Spread over hurdle
232.68%