0.526
Revenue$B
0.516
0.571
0.615
0.667
0.742
0.811
0.878
0.943
1.038
1.153
0.566
9.22%
9.13%
29
22.83
Revenue growth%
11.35
8.91
9.92
8.49
10.19
8.48
5.83
4.14
3.14
2.39
23.68
4.14
8.48
89
25.96
Gross margin%
38.37
41.26
41.04
43.36
43.18
41.35
41.91
41.66
40.15
41.61
2.58
41.61
41.48
32
8.17
Operating margin%
10.39
7.44
7.84
8.30
10.83
8.91
7.31
10.04
10.94
12.43
26.26
10.04
9.48
90
14.62
Net margin%
21.21
20.30
18.02
16.15
14.34
12.80
11.43
10.12
11.67
10.70
19.39
11.43
13.57
78
37.22
P/E ratio (avg)x
16.55
16.49
17.00
15.77
15.75
14.68
12.84
11.61
11.81
11.11
18.49
11.81
15.22
85
33.52
EV/EBITx
32.88
33.51
34.19
38.15
37.67
37.55
39.93
43.41
38.49
35.36
30.30
38.49
37.61
59
28.56
FCF yield (avg)%
4.83
5.63
7.02
4.72
3.77
4.28
6.73
4.44
1.94
1.85
14.37
4.28
4.58
36
13.12
FCF margin%
24.34
22.21
22.43
23.59
21.00
22.79
24.32
27.30
28.58
25.76
3.14
25.76
23.96
32
1.505
FCF / Net incomex
1.107
0.997
0.923
0.880
0.956
0.862
0.805
0.765
0.694
0.756
1.209
0.765
0.871
38
21.30
ROIC%
14.98
16.78
17.48
19.20
20.96
18.48
19.69
19.18
18.60
18.57
3.60
18.60
18.59
77
3.38
Return on equity%
32.74
34.26
35.40
32.49
31.30
28.75
27.19
26.37
27.79
28.87
27.31
27.79
30.09
21
15.28
Return on assets%
6.48
4.44
6.73
4.69
3.86
2.65
3.97
5.75
6.44
5.92
22.87
5.75
5.22
23
4.66
EPS$
4.82
4.82
5.08
4.50
4.05
4.01
3.78
3.82
3.64
3.86
4.82
(0.96%)
(1.69%)
—
4.75
EPS growth%
9.30
11.37
9.28
10.63
12.43
14.55
12.24
14.40
16.84
17.04
24.15
14.55
12.34
78
3.02
Bookvalue per sh$
4.10
4.36
4.03
3.73
3.83
3.88
3.38
3.52
3.09
2.80
2.78
(6.03%)
(3.70%)
—
4.68
FCF per share$
4.92
4.71
4.62
4.32
4.68
4.24
3.92
3.68
3.29
3.04
4.53
(8.26%)
(4.12%)
—
2.51
Dividend per sh$
3.22
3.08
3.32
3.65
3.62
3.98
4.48
5.01
5.64
5.52
1.29
8.79%
6.46%
—
19.02
Div yield (avg)%
10.81
10.32
10.74
8.06
8.80
7.97
10.02
12.28
9.85
8.03
20.06
9.85
9.94
52
22.65
Payout ratio%
26.65
28.17
26.70
25.41
23.84
22.78
23.54
21.84
23.82
26.68
9.28
23.54
24.63
69
95.18
Shares (diluted)M
93.72
105.0
95.20
86.41
88.03
82.76
91.09
83.14
90.23
101.7
90.85
2.93%
0.42%
77
8.79
Buyback yield%
9.37
9.89
7.71
5.98
7.65
8.79
6.14
6.62
8.05
5.48
19.30
6.62
7.68
95
0.263
D/E ratiox
1.466
1.568
1.603
1.626
1.652
1.613
1.672
1.761
2.037
2.262
0.949
1.761
1.639
42
0.811
Enterprise value$B
1.459
1.418
1.521
1.501
1.547
1.650
1.930
1.972
2.027
2.202
0.948
7.31%
5.75%
14
727.3
LT debt$M
190.2
188.9
179.6
170.1
186.6
178.5
209.5
215.3
235.1
254.9
209.0
6.44%
3.16%
12
Revenue
$1.153B
9.13%
1.00×
Cost of revenue
$477.5M
8.92%
0.98×
Operating expenses
$285.4M
8.94%
0.98×
Spread over hurdle
(0.37%)