1.274
Revenue$B
0.979
1.025
1.096
1.143
1.216
1.308
1.363
1.444
1.504
1.590
1.349
5.51%
5.30%
7
2.12
Revenue growth%
0.40
3.30
2.06
1.38
3.98
2.16
2.73
0.40
0.40
0.40
29.41
0.40
1.72
77
5.19
Gross margin%
11.82
9.88
10.46
8.84
11.52
10.00
7.61
9.05
10.68
8.20
13.85
9.05
9.94
27
4.94
Operating margin%
30.23
32.70
33.65
31.48
28.94
31.27
30.70
30.17
32.42
31.26
28.74
31.26
31.26
54
2.02
Net margin%
14.07
14.22
15.29
13.77
13.18
13.83
16.36
16.43
17.78
16.08
19.50
16.36
14.75
17
26.17
P/E ratio (avg)x
12.75
13.03
14.29
13.42
13.96
14.72
15.32
15.48
17.73
16.78
19.05
15.48
14.51
77
26.43
EV/EBITx
16.51
16.84
17.46
17.69
17.62
18.80
17.03
17.13
15.58
16.46
34.93
17.03
17.08
94
21.40
FCF yield (avg)%
23.38
23.89
25.42
25.26
23.88
21.80
19.38
22.17
22.34
21.86
17.43
21.86
22.86
26
25.35
FCF margin%
30.06
31.26
32.34
31.23
31.66
33.14
31.23
33.37
32.53
35.38
27.21
33.14
32.00
69
0.415
FCF / Net incomex
0.775
0.696
0.698
0.649
0.656
0.674
0.666
0.637
0.652
0.695
0.184
0.666
0.670
27
2.68
ROIC%
31.43
33.48
34.89
37.74
36.51
39.26
40.68
41.22
42.36
44.12
27.29
41.22
38.50
67
21.76
Return on equity%
20.31
20.68
18.85
21.22
22.76
21.17
20.07
21.45
22.56
25.16
8.55
21.45
21.20
55
13.67
Return on assets%
2.27
4.10
1.78
4.13
6.07
4.25
2.06
4.48
1.66
0.40
29.45
2.06
3.18
65
0.73
EPS$
1.24
1.18
1.34
1.37
1.31
1.30
1.47
1.65
1.69
1.78
0.78
6.38%
4.49%
—
16.72
EPS growth%
14.60
16.67
19.64
18.98
21.42
21.35
21.11
22.87
21.34
24.18
10.52
21.35
21.22
13
0.50
Bookvalue per sh$
0.17
0.16
0.16
0.16
0.15
0.15
0.15
0.16
0.16
0.15
0.58
0.50%
(0.46%)
—
0.96
FCF per share$
0.36
0.42
0.45
0.44
0.45
0.50
0.55
0.57
0.61
0.72
0.42
9.84%
8.67%
—
0.64
Dividend per sh$
0.85
0.86
0.85
0.82
0.91
1.05
1.07
1.17
1.13
1.16
0.81
5.01%
3.65%
—
5.96
Div yield (avg)%
27.15
27.29
26.17
28.69
27.94
26.71
25.53
24.11
23.99
25.16
27.61
25.16
26.44
18
21.46
Payout ratio%
25.79
24.92
22.68
23.39
22.75
22.55
20.85
18.38
15.73
17.31
16.30
18.38
22.62
92
1.116
Shares (diluted)B
1.293
1.194
1.149
1.231
1.266
1.150
1.246
1.234
1.163
1.176
1.119
(1.46%)
(0.11%)
31
4.02
Buyback yield%
9.99
8.67
11.38
12.34
11.25
9.19
11.58
14.41
17.34
16.96
11.73
14.41
11.48
57
1.129
D/E ratiox
1.476
1.462
1.482
1.580
1.483
1.703
1.798
2.067
2.007
1.936
1.318
1.936
1.641
39
118.0
Enterprise value$M
412.3
383.2
370.4
348.6
327.2
361.5
351.1
353.9
380.8
371.7
671.2
2.58%
(0.25%)
22
0.072
LT debt$B
1.748
1.921
1.862
2.094
2.166
2.363
2.201
2.553
2.600
2.595
1.311
3.69%
4.39%
19
Revenue
$1.590B
5.30%
1.00×
Cost of revenue
$942.2M
5.41%
1.01×
Operating expenses
$257.6M
4.18%
0.90×
Cash and investments
20.94%
Goodwill & intangibles
12.74%
Spread over hurdle
16.39%