0.463
RevenueFt B
1.213
1.263
1.269
1.317
1.344
1.387
1.412
1.483
1.501
1.569
0.492
3.14%
2.65%
51
19.79
Revenue growth%
29.23
30.42
30.10
27.49
25.27
25.19
24.94
26.74
29.59
28.13
20.51
26.74
27.81
57
21.52
Gross margin%
22.85
23.77
23.46
24.78
25.75
23.06
26.01
23.72
22.00
21.42
4.06
23.06
23.59
77
11.17
Operating margin%
16.49
18.17
16.41
17.61
15.54
16.99
14.30
15.43
13.95
13.70
14.10
14.30
15.97
70
29.57
Net margin%
19.87
18.44
20.66
22.26
22.54
24.05
21.57
24.44
26.40
23.91
3.19
24.05
22.40
29
15.53
P/E ratio (avg)x
12.98
13.56
12.68
13.30
13.81
11.98
10.25
10.45
10.24
9.859
34.74
10.25
12.33
6
25.00
EV/EBITx
14.30
14.57
15.45
17.65
19.30
21.84
20.79
23.32
23.90
23.25
14.44
23.25
20.05
33
15.03
FCF yield (avg)%
4.70
6.54
6.32
4.94
7.74
5.69
8.13
9.11
10.46
9.97
28.48
9.11
7.14
43
25.08
FCF margin%
9.65
10.69
11.40
13.56
14.33
14.46
13.08
11.60
13.13
14.95
25.59
13.13
13.10
80
0.671
FCF / Net incomex
0.854
0.940
1.129
1.232
1.350
1.618
1.774
1.842
1.985
1.947
0.947
1.842
1.484
68
14.73
ROIC%
13.32
10.53
9.14
7.23
8.84
11.77
13.63
13.03
15.82
17.11
25.13
13.63
12.40
10
20.50
Return on equity%
29.70
28.97
28.99
29.10
28.03
27.76
28.99
27.59
28.76
28.19
20.94
28.19
28.86
57
20.01
Return on assets%
6.87
6.76
4.52
6.75
4.05
3.98
5.04
6.74
8.12
5.91
8.91
5.91
6.33
49
75.57
EPSFt
135.24
138.64
151.64
135.98
139.65
132.55
134.90
126.91
128.98
139.93
79.76
0.04%
0.33%
—
13.48
EPS growth%
29.64
30.57
29.41
28.34
30.18
31.66
34.27
35.46
37.71
35.54
10.01
35.46
31.12
90
74.53
Bookvalue per shFt
106.19
100.21
106.27
98.93
94.54
94.73
96.23
103.40
101.26
109.87
147.87
3.05%
1.24%
—
31.30
FCF per shareFt
33.31
33.70
33.85
36.41
36.92
40.92
40.84
45.75
52.69
51.57
79.82
6.91%
5.43%
—
131.07
Dividend per shFt
31.01
27.42
28.24
27.10
24.04
23.98
25.85
26.55
28.87
28.90
109.62
3.75%
(1.18%)
—
13.07
Div yield (avg)%
8.56
8.38
10.57
8.96
6.62
7.04
8.20
9.67
10.24
10.01
2.66
9.67
8.76
61
28.66
Payout ratio%
7.29
6.65
9.15
8.67
7.20
8.42
7.26
4.35
3.02
2.77
21.50
4.35
7.23
77
5.886
Shares (diluted)M
5.336
5.403
5.120
5.596
5.435
5.530
5.912
5.795
6.159
5.402
5.855
(0.12%)
(0.01%)
71
6.79
Buyback yield%
11.33
12.09
11.73
11.44
10.76
8.44
10.76
8.57
11.54
9.27
22.44
9.27
11.05
41
1.072
D/E ratiox
1.420
1.589
1.548
1.438
1.437
1.340
1.287
1.388
1.232
1.341
0.925
1.340
1.404
48
0.955
Enterprise valueFt B
0.856
0.893
0.987
0.956
0.975
0.909
0.950
1.008
0.910
0.885
0.755
(1.93%)
(0.52%)
34
433.4
LT debtFt M
273.0
290.4
259.2
282.5
293.5
269.2
273.3
256.0
244.2
256.8
939.2
(2.64%)
(1.90%)
40
Cost of revenue
2.96%
1.03×
Operating expenses
2.68%
1.00×
Cash and investments
13.83%
Spread over hurdle
11.89%