37.97
Revenue$B
108.3
115.5
124.1
130.8
138.9
147.8
157.9
168.3
179.9
191.3
39.40
6.61%
6.46%
29
28.95
Revenue growth%
28.41
27.32
29.68
28.57
30.21
29.06
30.33
28.22
28.89
29.94
15.23
29.06
28.98
87
14.99
Gross margin%
17.46
18.60
16.15
13.59
14.97
17.64
19.96
20.32
18.17
20.50
3.43
19.96
17.91
75
23.60
Operating margin%
22.44
22.02
20.76
19.17
19.39
21.28
20.12
21.28
22.77
22.46
21.26
21.28
21.28
48
18.86
Net margin%
19.20
21.23
18.34
19.85
21.03
22.79
21.36
20.84
17.90
17.94
21.04
20.84
20.35
44
17.92
P/E ratio (avg)x
6.468
6.775
6.796
6.201
6.432
5.602
5.727
5.895
5.126
4.969
27.19
5.602
6.048
77
20.70
EV/EBITx
30.84
37.30
45.06
51.17
58.14
60.65
64.84
75.50
78.89
88.04
19.93
75.50
59.40
40
20.53
FCF yield (avg)%
20.45
19.88
20.69
22.68
22.60
23.68
24.67
23.58
24.29
25.92
2.51
24.29
23.13
91
8.08
FCF margin%
1.97
4.03
1.63
3.49
4.12
1.79
3.56
3.38
5.66
3.54
26.43
3.54
3.52
14
0.724
FCF / Net incomex
0.628
0.636
0.691
0.661
0.599
0.666
0.618
0.682
0.629
0.694
0.502
0.666
0.648
91
16.53
ROIC%
6.04
3.50
2.80
0.70
0.40
0.40
3.07
4.99
7.32
9.80
24.46
4.99
3.28
46
13.50
Return on equity%
8.69
11.23
9.29
6.34
7.69
7.51
5.31
5.18
6.65
4.41
11.61
5.31
7.08
84
16.67
Return on assets%
5.35
2.83
2.57
0.93
2.60
1.50
3.44
5.66
3.13
5.30
8.92
3.44
2.98
68
1.81
EPS$
2.69
2.60
2.45
2.74
2.71
2.45
2.24
2.34
2.17
2.07
2.03
(5.31%)
(2.21%)
—
16.45
EPS growth%
8.97
10.30
10.72
7.85
5.51
6.77
9.04
6.75
5.94
6.47
28.24
6.75
7.31
37
4.81
Bookvalue per sh$
4.94
5.06
5.82
6.75
7.35
8.39
8.54
9.61
9.16
9.47
2.07
5.21%
7.13%
—
2.13
FCF per share$
4.10
4.65
4.40
5.09
5.26
5.28
5.19
4.83
5.31
6.12
4.72
3.06%
3.85%
—
1.93
Dividend per sh$
1.37
1.49
1.40
1.37
1.49
1.58
1.58
1.62
1.50
1.31
1.75
(2.56%)
(0.51%)
—
15.48
Div yield (avg)%
23.24
24.82
24.19
22.47
23.49
21.22
22.38
19.85
16.95
18.04
11.45
19.85
22.42
47
29.78
Payout ratio%
5.69
7.99
10.39
13.27
15.16
17.26
15.65
16.15
15.46
14.02
21.90
15.65
14.59
80
37.01
Shares (diluted)B
65.97
66.81
75.85
75.57
86.08
96.47
103.8
111.1
121.7
124.2
38.50
7.61%
6.38%
60
2.50
Buyback yield%
5.43
4.86
6.25
3.95
2.13
3.39
4.71
3.60
2.12
0.84
5.11
3.39
3.78
28
0.372
D/E ratiox
0.217
0.248
0.240
0.253
0.246
0.278
0.286
0.263
0.278
0.282
0.611
0.278
0.258
83
100.4
Enterprise value$B
12.73
13.68
14.20
15.15
15.51
14.36
15.45
14.03
12.46
11.10
72.44
(6.46%)
(2.34%)
95
85.06
LT debt$B
143.0
139.3
120.7
120.6
129.0
127.5
111.5
98.62
91.74
89.86
35.45
(6.98%)
(4.84%)
31
Revenue
$191.3B
6.46%
1.00×
Cost of revenue
$133.9B
6.46%
1.00×
Operating expenses
$31.01B
7.14%
1.07×
Goodwill & intangibles
15.08%