0.248
Revenue$B
0.532
0.583
0.623
0.655
0.689
0.753
0.794
0.846
0.920
1.006
0.273
7.86%
7.30%
69
17.95
Revenue growth%
13.54
12.13
10.31
12.10
10.00
8.38
11.04
12.41
14.32
13.42
15.97
12.41
12.12
38
21.04
Gross margin%
13.38
15.81
15.16
12.22
10.03
8.12
5.97
3.88
3.91
3.89
19.20
3.91
9.08
83
8.53
Operating margin%
17.00
14.76
14.25
11.67
14.52
16.63
18.28
20.36
20.02
21.85
24.56
20.02
16.82
39
27.92
Net margin%
3.80
1.64
0.40
1.31
3.80
6.00
4.85
3.05
5.65
4.88
23.27
4.88
3.80
15
14.64
P/E ratio (avg)x
15.15
13.59
14.95
14.34
13.14
14.63
14.89
15.48
13.70
12.62
11.43
14.63
14.48
24
25.49
EV/EBITx
21.51
24.17
28.44
30.78
33.96
33.84
33.86
37.62
43.21
43.55
17.66
37.62
33.85
81
6.28
FCF yield (avg)%
12.87
15.14
14.80
17.23
18.00
20.62
22.63
23.43
25.57
25.29
26.79
23.43
19.31
80
16.05
FCF margin%
16.49
14.21
15.91
14.75
12.75
10.63
9.64
7.42
5.03
6.74
18.69
7.42
11.69
72
0.118
FCF / Net incomex
0.437
0.425
0.421
0.400
0.431
0.422
0.410
0.404
0.415
0.484
1.472
0.415
0.422
7
8.14
ROIC%
28.81
29.41
31.92
34.47
36.58
34.69
33.17
31.59
32.78
31.03
13.33
32.78
32.35
67
2.54
Return on equity%
0.61
0.40
0.40
0.40
2.55
2.27
2.28
3.28
4.12
2.22
27.18
2.28
2.25
66
15.40
Return on assets%
30.06
31.75
30.64
28.47
31.10
32.92
31.10
34.08
32.91
34.16
12.08
32.92
31.42
94
5.21
EPS$
11.58
12.81
14.47
16.81
15.79
16.14
17.82
18.11
20.84
21.86
5.43
6.72%
7.08%
—
14.77
EPS growth%
5.97
3.16
4.62
1.79
0.40
0.40
2.24
0.86
2.08
0.40
7.85
0.86
1.93
44
7.19
Bookvalue per sh$
7.41
6.61
6.43
6.62
6.35
6.47
6.24
5.45
5.78
5.60
4.29
(2.49%)
(2.96%)
—
11.04
FCF per share$
6.50
6.41
5.77
6.04
5.94
6.00
5.43
5.57
4.97
5.05
9.49
(3.16%)
(1.68%)
—
11.81
Dividend per sh$
3.76
3.80
4.30
5.01
4.98
5.69
6.15
6.10
5.94
5.79
8.87
3.06%
5.97%
—
24.97
Div yield (avg)%
15.94
14.22
15.68
15.87
14.26
16.04
17.93
19.29
21.08
20.92
12.18
19.29
15.99
82
23.86
Payout ratio%
17.02
19.21
16.31
17.92
17.70
20.43
18.79
16.58
19.17
19.76
19.14
19.17
18.35
6
80.59
Shares (diluted)M
100.0
94.34
100.3
98.06
98.43
104.3
113.5
111.6
116.8
132.6
81.11
6.14%
2.31%
60
27.94
Buyback yield%
20.73
21.22
21.23
18.38
21.01
19.50
20.56
22.95
22.05
20.29
12.55
20.56
20.87
94
0.615
D/E ratiox
0.807
0.825
0.794
0.838
0.851
0.751
0.761
0.742
0.730
0.730
0.452
0.742
0.777
25
254.9
Enterprise value$M
653.6
612.6
608.5
639.1
571.7
484.1
477.1
505.8
432.4
427.2
110.7
(5.66%)
(5.00%)
71
0.501
LT debt$B
0.326
0.326
0.373
0.390
0.392
0.441
0.517
0.515
0.516
0.526
1.014
6.05%
5.47%
77
Revenue
$1.006B
7.30%
1.00×
Cost of revenue
$703.9M
7.30%
1.00×
Operating expenses
$184.9M
7.26%
1.00×
Cash and investments
16.85%
Spread over hurdle
(0.06%)