0.940
Revenue$B
0.784
0.855
0.906
0.985
1.074
1.134
1.198
1.292
1.353
1.424
0.967
5.80%
6.84%
86
13.44
Revenue growth%
16.93
14.30
11.34
11.24
9.75
7.40
7.36
5.56
7.63
6.55
6.91
7.36
8.69
39
3.81
Gross margin%
26.54
29.31
26.88
26.69
28.39
31.14
33.34
35.27
33.78
36.16
3.44
33.78
30.23
55
10.88
Operating margin%
25.60
24.16
23.02
24.29
22.24
24.56
24.89
25.35
27.21
29.63
23.75
25.35
24.73
13
13.04
Net margin%
34.51
32.42
29.87
30.32
29.19
31.50
29.67
28.81
31.44
31.55
21.12
31.44
30.88
88
18.37
P/E ratio (avg)x
46.53
46.68
48.51
50.42
55.87
59.87
56.31
54.13
50.41
52.81
8.182
54.13
51.61
93
15.09
EV/EBITx
15.08
15.62
16.77
17.16
17.40
15.69
16.83
15.09
15.26
16.26
27.45
15.69
15.98
73
29.59
FCF yield (avg)%
3.24
5.52
4.33
7.20
7.40
9.82
7.12
9.72
8.07
6.96
19.13
8.07
7.16
9
3.97
FCF margin%
36.27
34.60
33.03
30.82
30.10
28.73
28.65
29.48
31.68
32.70
18.05
29.48
31.25
49
1.248
FCF / Net incomex
1.197
1.308
1.239
1.178
1.149
1.216
1.213
1.202
1.317
1.370
0.952
1.216
1.215
90
13.63
ROIC%
15.51
13.79
11.99
14.38
12.07
10.96
9.27
6.60
8.98
10.98
18.17
9.27
11.49
43
16.48
Return on equity%
26.02
27.79
29.64
28.03
25.84
26.89
28.91
26.91
27.42
30.05
16.32
27.42
27.60
40
4.71
Return on assets%
25.74
28.72
26.00
24.16
21.70
19.22
19.35
21.41
21.64
19.31
19.55
19.35
21.67
25
1.07
EPS$
0.88
1.00
0.93
1.01
1.00
1.00
0.93
1.01
1.00
0.97
1.17
(0.66%)
2.17%
—
24.32
EPS growth%
30.79
30.79
28.18
29.20
28.96
28.30
31.01
33.59
35.68
38.37
20.87
33.59
30.79
11
0.83
Bookvalue per sh$
0.65
0.66
0.71
0.75
0.82
0.79
0.83
0.71
0.67
0.71
1.38
(2.74%)
1.36%
—
0.60
FCF per share$
0.63
0.61
0.57
0.57
0.60
0.64
0.64
0.70
0.78
0.87
0.79
7.73%
3.54%
—
0.22
Dividend per sh$
0.37
0.34
0.34
0.33
0.31
0.31
0.31
0.27
0.27
0.28
0.47
(2.37%)
(2.54%)
—
5.53
Div yield (avg)%
29.66
29.00
29.93
29.74
27.06
26.64
27.49
27.76
30.00
30.74
11.57
27.76
29.33
67
20.61
Payout ratio%
9.44
7.95
9.76
10.93
8.59
6.15
6.42
3.49
3.65
3.56
14.81
3.65
7.18
56
708.5
Shares (diluted)M
576.4
591.3
587.3
655.7
685.4
677.9
678.4
638.7
569.0
564.9
713.2
(3.79%)
0.45%
68
12.39
Buyback yield%
0.40
3.24
2.96
2.02
2.43
4.53
3.11
5.08
3.97
6.64
4.23
4.53
3.17
34
0.647
D/E ratiox
1.487
1.448
1.268
1.369
1.402
1.400
1.336
1.256
1.249
1.075
1.598
1.256
1.352
38
1.570
Enterprise value$B
1.124
0.987
1.003
0.913
0.860
0.852
0.846
0.816
0.733
0.744
0.097
(2.86%)
(5.17%)
61
1.567
LT debt$B
2.028
2.010
2.222
2.462
2.761
3.241
3.307
3.450
3.475
4.157
0.695
8.53%
7.58%
68
Revenue
$1.424B
6.84%
1.00×
Cost of revenue
$996.7M
6.84%
1.00×
Operating expenses
$170.5M
6.39%
0.96×
Goodwill & intangibles
14.37%
Spread over hurdle
(0.29%)