1.306
Revenue$B
0.871
0.929
0.980
1.010
1.032
1.070
1.127
1.164
1.209
1.453
1.554
3.66%
4.28%
75
7.75
Revenue growth%
3.32
3.16
3.87
5.05
7.20
7.79
8.15
8.48
9.98
16.26
6.31
8.15
6.38
84
12.74
Gross margin%
14.57
15.16
14.04
13.25
12.52
9.88
7.15
6.76
9.51
16.01
19.78
9.51
12.88
91
13.55
Operating margin%
15.71
14.46
14.88
13.20
14.30
16.75
17.42
18.16
17.74
13.08
6.24
17.42
15.29
9
22.17
Net margin%
24.55
22.75
21.49
18.53
21.45
18.63
17.28
15.07
16.21
17.60
9.15
17.28
20.04
38
8.497
P/E ratio (avg)x
29.40
30.34
32.16
32.82
39.08
47.55
53.51
62.71
67.21
13.18
30.57
53.51
35.95
22
20.25
EV/EBITx
24.94
27.35
30.41
31.25
31.99
33.33
36.35
36.21
35.87
23.39
20.61
35.87
31.62
31
27.79
FCF yield (avg)%
24.83
25.13
27.78
29.09
29.34
26.92
29.18
29.65
27.49
7.67
5.27
29.18
27.63
24
16.70
FCF margin%
14.88
11.91
13.30
13.23
10.29
8.27
5.78
3.31
1.96
13.02
20.23
5.78
11.10
44
1.702
FCF / Net incomex
0.684
0.703
0.743
0.722
0.687
0.767
0.740
0.803
0.847
0.825
1.079
0.767
0.731
15
23.68
ROIC%
24.84
25.11
23.38
23.52
24.38
23.68
25.37
22.82
24.84
21.82
18.55
24.38
24.61
16
4.80
Return on equity%
12.98
15.01
13.22
12.59
10.99
12.13
10.30
12.97
12.02
6.88
23.14
12.02
12.36
45
2.52
Return on assets%
0.40
2.49
4.75
6.94
9.77
10.80
13.74
13.40
13.41
19.11
28.27
13.40
8.35
10
0.50
EPS$
1.35
1.35
1.42
1.25
1.18
1.04
1.10
1.17
1.00
0.51
0.58
(4.33%)
(4.59%)
—
29.95
EPS growth%
24.09
26.82
24.81
25.43
22.83
25.40
28.39
26.36
25.76
18.78
16.65
25.76
25.42
62
1.54
Bookvalue per sh$
0.75
0.72
0.67
0.60
0.67
0.65
0.73
0.67
0.74
1.30
1.70
4.01%
1.16%
—
1.38
FCF per share$
1.92
1.71
1.63
1.74
1.61
1.47
1.48
1.49
1.41
1.85
1.03
(4.16%)
(3.50%)
—
2.22
Dividend per sh$
3.72
4.36
4.46
4.58
4.97
4.79
5.15
5.34
5.27
2.47
1.32
2.86%
4.10%
—
16.86
Div yield (avg)%
12.63
10.44
9.44
10.74
13.64
12.87
10.24
11.53
12.43
16.29
8.38
12.43
11.98
10
28.15
Payout ratio%
37.32
38.27
38.60
37.07
38.20
36.40
33.66
36.51
38.42
5.70
11.04
36.51
37.19
12
295.3
Shares (diluted)M
222.8
235.8
217.7
241.4
235.2
230.2
243.9
232.0
216.1
303.2
301.2
(2.19%)
(1.12%)
8
4.41
Buyback yield%
11.85
10.34
11.25
12.37
11.69
11.45
11.74
12.44
13.01
6.75
13.25
11.74
11.71
77
0.727
D/E ratiox
1.360
1.460
1.381
1.348
1.283
1.359
1.405
1.379
1.409
1.522
0.997
1.379
1.369
94
507.7
Enterprise value$M
52.55
55.29
51.29
45.84
47.14
42.46
43.50
41.63
40.76
567.5
793.6
(2.32%)
(4.34%)
91
0.858
LT debt$B
0.169
0.158
0.156
0.139
0.148
0.128
0.109
0.102
0.088
1.305
1.082
(8.75%)
(7.40%)
51
Revenue
$1.209B
4.28%
1.00×
Cost of revenue
$617.3M
4.22%
0.99×
Operating expenses
$204.5M
4.81%
1.05×
Goodwill & intangibles
19.86%
Spread over hurdle
31.22%