48.75
Revenue$B
226.0
230.1
231.9
244.2
249.3
258.4
260.0
269.0
283.4
287.4
52.60
2.89%
2.51%
94
24.06
Revenue growth%
4.62
2.53
0.40
2.56
0.89
3.30
5.55
4.84
2.56
0.40
28.70
3.30
2.56
85
3.73
Gross margin%
0.40
2.08
3.15
3.16
4.70
4.51
4.68
5.54
4.76
2.93
12.06
4.68
3.84
57
21.19
Operating margin%
24.76
23.73
23.16
21.46
21.77
19.38
18.46
18.25
15.27
15.33
22.36
18.25
20.42
43
29.70
Net margin%
16.30
18.35
15.85
18.14
19.62
22.47
23.46
23.08
23.24
24.48
28.69
23.24
21.05
14
8.814
P/E ratio (avg)x
11.48
13.37
12.74
13.59
15.73
17.24
16.35
15.26
16.47
18.71
31.14
16.47
15.50
66
34.39
EV/EBITx
22.09
20.86
21.90
22.42
23.98
24.44
21.53
20.17
21.27
23.17
23.70
21.53
21.99
75
5.72
FCF yield (avg)%
6.64
7.71
9.95
11.41
9.79
10.19
12.29
13.83
16.68
13.96
2.14
13.83
10.80
22
10.30
FCF margin%
7.72
8.75
11.22
9.19
10.99
8.35
5.71
5.22
6.33
4.11
14.29
5.71
8.03
27
0.807
FCF / Net incomex
0.414
0.410
0.439
0.457
0.467
0.465
0.509
0.484
0.487
0.571
1.426
0.487
0.466
50
10.44
ROIC%
24.39
25.38
23.70
21.99
23.83
21.91
20.52
23.11
25.05
22.89
20.03
22.89
23.41
71
25.55
Return on equity%
14.08
16.93
18.15
17.48
16.58
19.17
20.37
21.90
24.29
21.42
2.93
21.42
18.66
79
7.84
Return on assets%
9.08
6.11
5.81
5.75
8.26
6.46
3.58
1.63
2.39
2.98
29.02
2.98
5.78
74
5.82
EPS$
26.40
26.38
29.41
33.67
36.63
39.91
46.11
50.63
49.43
53.29
6.27
7.78%
8.77%
—
14.57
EPS growth%
15.80
16.74
18.77
16.75
15.48
16.90
15.88
14.14
14.02
12.10
13.38
14.14
15.84
26
14.34
Bookvalue per sh$
15.25
17.46
20.24
22.58
23.52
27.44
27.01
27.67
31.41
36.79
8.86
9.35%
10.33%
—
16.29
FCF per share$
13.72
15.10
15.92
16.85
17.66
16.92
15.14
16.50
17.01
15.21
23.72
(2.95%)
1.95%
—
24.76
Dividend per sh$
17.87
17.54
17.02
15.47
15.14
14.18
14.83
14.84
13.19
13.72
13.22
(1.94%)
(1.79%)
—
16.28
Div yield (avg)%
20.13
18.68
20.23
21.89
23.69
24.14
25.99
23.23
21.03
20.63
27.74
23.23
21.46
56
28.97
Payout ratio%
21.14
20.27
20.20
17.31
16.66
16.64
15.05
13.01
12.59
11.44
16.16
13.01
16.65
14
7.213
Shares (diluted)B
5.496
5.187
4.866
5.232
4.814
4.787
4.065
4.061
3.747
3.492
7.010
(6.22%)
(4.49%)
25
11.49
Buyback yield%
32.12
34.10
34.97
33.59
34.18
36.94
36.82
37.20
35.14
32.18
13.32
36.82
34.57
23
1.672
D/E ratiox
0.116
0.104
0.089
0.088
0.087
0.089
0.075
0.067
0.059
0.062
1.587
0.067
0.088
20
145.4
Enterprise value$B
330.8
385.6
373.5
413.0
483.9
522.2
550.3
546.0
554.0
529.1
79.27
1.80%
5.04%
42
101.2
LT debt$B
210.1
201.2
193.8
197.4
190.7
188.2
209.7
201.7
196.0
189.7
52.53
(0.10%)
(0.39%)
88
Revenue
$287.4B
2.51%
1.00×
Cost of revenue
$176.8B
2.52%
1.00×
Operating expenses
$41.87B
3.10%
1.06×
Goodwill & intangibles
13.63%
Spread over hurdle
26.56%