0.509
Revenue$B
1.559
1.634
1.710
1.826
1.928
1.983
2.054
2.192
2.281
2.375
0.519
4.25%
4.87%
60
19.23
Revenue growth%
28.59
29.31
27.09
25.44
22.87
21.08
18.46
16.96
15.95
14.68
8.42
16.96
21.97
76
24.15
Gross margin%
11.88
10.44
9.56
12.30
10.46
11.96
9.77
8.89
6.90
9.48
4.44
9.48
10.11
42
17.92
Operating margin%
10.70
12.95
13.78
10.95
8.57
7.38
4.53
5.27
6.99
8.09
19.81
6.99
8.33
40
14.73
Net margin%
9.93
12.84
11.96
12.03
14.68
13.80
13.57
15.71
13.49
12.34
14.34
13.57
13.16
62
30.77
P/E ratio (avg)x
47.73
49.23
51.17
57.68
54.76
61.23
58.89
56.66
65.48
72.19
20.65
61.23
57.17
37
27.36
EV/EBITx
35.52
33.74
34.69
34.87
32.88
31.06
28.42
29.72
29.33
26.56
25.14
29.33
31.97
36
12.85
FCF yield (avg)%
16.88
19.34
20.88
20.62
22.79
25.35
26.72
27.22
27.32
26.26
28.87
26.72
24.07
60
29.18
FCF margin%
21.01
22.77
23.07
25.29
25.05
26.66
24.31
23.38
24.12
26.97
2.88
24.31
24.22
34
0.203
FCF / Net incomex
0.149
0.152
0.172
0.168
0.158
0.157
0.164
0.184
0.190
0.218
0.280
0.184
0.166
46
4.57
ROIC%
17.96
17.94
17.16
17.44
18.15
17.14
14.18
14.42
13.75
10.85
10.93
14.18
17.15
7
24.29
Return on equity%
21.00
18.06
20.61
18.47
16.19
18.98
18.05
15.59
16.18
15.43
7.38
16.18
18.06
34
13.90
Return on assets%
13.58
12.36
13.85
13.70
11.48
11.25
9.91
12.33
11.89
10.61
14.68
11.25
12.11
69
0.17
EPS$
0.33
0.31
0.29
0.29
0.30
0.34
0.34
0.32
0.36
0.34
0.19
2.89%
0.96%
—
13.23
EPS growth%
6.58
8.24
7.48
10.20
10.47
10.53
8.84
8.58
10.79
9.68
22.20
9.68
9.26
84
0.11
Bookvalue per sh$
0.45
0.50
0.52
0.52
0.57
0.55
0.55
0.60
0.63
0.70
0.43
3.96%
4.97%
—
0.21
FCF per share$
0.31
0.31
0.33
0.35
0.40
0.48
0.51
0.57
0.61
0.72
0.49
12.32%
8.61%
—
0.44
Dividend per sh$
0.43
0.43
0.48
0.49
0.54
0.61
0.65
0.61
0.57
0.57
0.12
1.14%
2.84%
—
25.57
Div yield (avg)%
22.82
24.42
26.84
25.05
22.48
22.96
23.59
24.05
25.06
22.88
3.10
23.59
23.82
15
14.24
Payout ratio%
22.10
19.94
18.17
21.01
21.49
22.18
22.22
22.22
20.88
19.65
19.66
22.18
21.25
70
1.112
Shares (diluted)B
1.159
1.194
1.179
1.081
1.110
1.187
1.134
1.168
1.287
1.395
1.125
4.68%
1.60%
84
21.26
Buyback yield%
4.44
1.67
0.40
2.36
2.45
3.48
2.39
3.43
0.99
1.71
23.34
2.39
2.38
62
1.487
D/E ratiox
0.377
0.374
0.393
0.404
0.413
0.482
0.485
0.520
0.582
0.635
0.219
0.520
0.448
37
1,546
Enterprise value$M
451.2
432.0
396.4
377.5
346.3
375.5
371.4
334.3
304.4
280.2
608.7
(4.15%)
(4.39%)
85
1,210
LT debt$M
381.4
399.4
373.4
386.4
341.6
354.8
310.5
271.3
279.2
249.2
563.0
(6.11%)
(3.82%)
20
Revenue
$2.375B
4.87%
1.00×
Cost of revenue
$1.104B
5.00%
1.01×
Operating expenses
$555.8M
4.31%
0.95×
Goodwill & intangibles
18.39%
Spread over hurdle
47.68%