0.280
Revenue$B
0.475
0.509
0.556
0.611
0.668
0.721
0.797
0.867
0.951
1.041
0.312
9.29%
9.16%
44
15.63
Revenue growth%
5.89
7.29
6.03
4.86
7.18
4.49
5.50
7.71
7.52
10.33
8.01
7.52
6.61
83
15.94
Gross margin%
16.97
19.78
22.59
25.15
23.85
22.37
19.82
18.86
19.23
20.17
25.54
19.82
20.00
17
5.00
Operating margin%
18.06
17.03
19.17
20.85
20.63
22.04
23.62
21.99
23.98
24.97
19.56
23.62
21.42
59
19.09
Net margin%
28.23
25.80
25.28
24.10
22.93
21.48
21.88
22.47
24.19
26.84
4.91
22.47
24.15
25
34.51
P/E ratio (avg)x
17.91
19.11
20.36
21.95
23.71
22.55
20.36
20.53
20.97
22.81
9.012
20.97
20.75
94
32.15
EV/EBITx
20.84
22.42
20.80
22.85
21.23
19.53
18.97
17.65
18.54
20.83
17.61
18.97
20.82
77
4.94
FCF yield (avg)%
23.07
20.26
17.99
19.80
22.21
22.67
20.00
19.30
17.36
19.89
15.52
19.89
19.95
95
15.40
FCF margin%
25.77
23.31
20.81
21.01
19.26
18.51
18.42
19.04
16.46
18.57
7.54
18.51
19.15
44
0.304
FCF / Net incomex
2.252
2.344
2.522
2.747
2.980
2.924
2.869
2.690
2.954
3.037
0.641
2.924
2.808
7
27.73
ROIC%
19.62
17.35
15.95
18.07
19.46
18.84
18.23
17.96
20.69
21.08
6.87
18.84
18.54
68
23.03
Return on equity%
26.45
27.99
27.78
29.77
29.09
27.22
29.58
29.18
28.74
30.87
28.68
29.18
28.92
35
16.32
Return on assets%
6.05
4.97
3.60
5.50
8.00
7.98
5.57
5.94
4.07
1.81
20.48
5.57
5.53
53
0.26
EPS$
0.14
0.15
0.16
0.18
0.18
0.18
0.18
0.21
0.24
0.29
0.29
9.29%
9.19%
—
18.05
EPS growth%
28.00
28.88
28.39
27.98
25.64
23.85
25.82
26.17
23.90
24.03
4.73
24.03
26.00
36
0.47
Bookvalue per sh$
0.51
0.57
0.53
0.50
0.46
0.45
0.44
0.47
0.45
0.43
0.18
(1.51%)
(0.87%)
—
0.09
FCF per share$
0.67
0.77
0.88
0.97
1.12
1.23
1.21
1.25
1.44
1.68
0.33
8.59%
10.31%
—
0.32
Dividend per sh$
0.24
0.23
0.25
0.24
0.24
0.23
0.23
0.22
0.22
0.24
0.17
0.06%
0.25%
—
12.74
Div yield (avg)%
6.52
4.26
2.31
5.01
6.54
5.77
5.80
3.25
2.33
0.80
24.38
3.25
4.64
43
9.93
Payout ratio%
8.72
6.14
4.06
2.05
2.81
2.86
1.54
0.40
2.00
0.40
21.59
1.54
2.43
26
2.582
Shares (diluted)B
2.558
2.411
2.618
2.678
2.757
2.800
2.657
2.410
2.640
2.693
2.565
(0.47%)
(0.22%)
42
21.07
Buyback yield%
18.64
19.77
20.61
21.17
21.49
19.73
17.26
15.90
16.61
14.30
10.95
16.61
19.19
71
0.558
D/E ratiox
1.240
1.097
1.032
0.965
0.836
0.836
0.898
0.950
0.851
0.788
1.362
0.851
0.924
40
0.729
Enterprise value$B
0.316
0.296
0.279
0.307
0.273
0.258
0.260
0.264
0.276
0.263
1.252
(0.77%)
(2.32%)
21
0.139
LT debt$B
0.843
0.771
0.866
0.904
0.878
0.883
0.962
0.918
0.946
1.072
1.163
4.08%
3.43%
11
Revenue
$1.041B
9.16%
1.00×
Cost of revenue
$680.6M
9.08%
0.99×
Operating expenses
$141.5M
9.53%
1.03×
Goodwill & intangibles
19.25%
Spread over hurdle
(7.20%)