0.590
Revenue$B
0.679
0.727
0.764
0.817
0.879
0.938
1.027
1.090
1.191
1.248
0.651
7.25%
7.13%
66
10.14
Revenue growth%
22.60
25.54
22.93
20.20
17.78
17.74
15.60
17.02
14.56
15.31
22.52
15.60
17.76
7
13.84
Gross margin%
19.59
21.18
20.78
19.94
19.84
20.38
21.55
23.60
23.09
23.90
28.58
23.09
20.98
11
15.35
Operating margin%
29.06
27.82
28.10
28.26
28.77
27.68
26.19
28.89
30.35
30.01
9.12
28.89
28.52
11
15.71
Net margin%
29.83
26.97
27.09
27.53
24.88
27.42
29.63
31.39
32.95
34.89
14.65
31.39
28.58
59
17.69
P/E ratio (avg)x
21.35
18.53
18.34
17.35
18.99
17.04
18.47
18.86
19.63
21.24
8.647
18.86
18.69
71
13.69
EV/EBITx
27.11
27.35
31.81
30.30
31.45
32.62
32.22
35.47
38.84
44.59
14.76
35.47
32.02
48
5.66
FCF yield (avg)%
9.02
10.38
10.26
13.21
15.98
13.68
15.58
17.59
18.80
17.31
26.67
17.31
14.63
78
5.44
FCF margin%
13.94
12.38
11.05
9.84
9.83
11.99
9.68
11.58
10.32
8.59
26.55
10.32
10.68
57
0.922
FCF / Net incomex
0.369
0.350
0.368
0.412
0.435
0.437
0.407
0.402
0.449
0.469
1.600
0.437
0.409
19
16.07
ROIC%
23.72
26.30
25.64
22.84
24.36
23.35
24.38
23.66
22.20
24.03
28.11
23.66
23.88
86
7.26
Return on equity%
6.45
7.44
9.84
8.22
6.25
4.18
4.34
2.49
0.93
0.60
26.69
2.49
5.29
37
29.07
Return on assets%
27.52
26.78
27.34
29.27
27.57
26.86
28.08
30.15
27.48
25.03
9.20
27.48
27.50
94
1.00
EPS$
0.77
0.72
0.81
0.87
0.94
0.91
0.98
1.10
1.03
1.11
1.06
3.35%
4.73%
—
24.72
EPS growth%
8.51
8.18
8.66
7.54
7.71
4.78
2.07
5.03
2.75
4.11
12.93
4.11
6.28
16
1.01
Bookvalue per sh$
0.94
0.84
0.83
0.77
0.70
0.63
0.57
0.59
0.55
0.57
1.44
(3.98%)
(6.32%)
—
1.01
FCF per share$
1.20
1.28
1.45
1.54
1.85
1.93
2.32
2.39
2.74
3.27
0.85
12.04%
11.56%
—
1.07
Dividend per sh$
2.23
2.32
2.67
3.10
3.52
3.99
4.21
5.03
5.84
6.91
0.61
14.46%
12.28%
—
12.22
Div yield (avg)%
7.31
5.99
5.03
4.22
6.36
3.66
3.17
2.66
4.51
3.12
19.25
3.17
4.37
27
21.54
Payout ratio%
18.81
18.01
18.50
15.81
15.76
15.68
14.40
17.30
15.60
17.88
14.29
15.68
16.55
33
1.011
Shares (diluted)B
1.266
1.417
1.345
1.375
1.461
1.481
1.416
1.453
1.549
1.473
1.023
0.15%
2.09%
25
5.47
Buyback yield%
15.62
12.99
10.21
9.30
6.82
7.14
9.79
11.05
10.68
8.16
6.96
9.79
10.00
21
0.216
D/E ratiox
1.083
0.979
0.938
1.039
0.960
1.041
1.052
0.989
0.979
0.951
0.747
0.989
0.984
57
1,116
Enterprise value$M
694.8
673.6
649.4
695.1
760.6
729.6
736.4
694.2
730.0
697.2
264.0
(1.73%)
(0.23%)
85
1,197
LT debt$M
543.2
585.5
637.4
681.1
677.4
739.2
724.5
815.9
869.9
902.6
666.5
5.91%
6.11%
91
Revenue
$1.248B
7.13%
1.00×
Cost of revenue
$828.6M
6.99%
0.99×
Operating expenses
$247.3M
6.92%
0.98×
Spread over hurdle
23.18%