0.683
Revenue$B
1.409
1.514
1.560
1.621
1.705
1.805
1.882
1.999
2.137
2.198
0.763
5.22%
4.95%
78
11.31
Revenue growth%
28.95
29.15
30.70
30.81
31.04
34.00
32.83
35.07
35.10
33.43
28.39
34.00
31.94
28
5.42
Gross margin%
28.66
30.35
31.41
28.78
29.27
31.84
32.69
31.67
28.84
30.17
18.14
31.67
30.26
20
6.37
Operating margin%
23.34
21.40
18.99
17.56
16.19
17.39
17.36
17.89
19.46
19.44
6.74
17.89
18.44
8
18.41
Net margin%
6.34
4.57
2.50
3.70
0.94
0.40
2.26
1.98
0.87
0.40
21.97
0.87
2.12
90
23.03
P/E ratio (avg)x
9.657
10.07
10.61
10.61
10.11
10.80
11.64
10.51
10.46
11.00
6.899
10.80
10.56
89
21.61
EV/EBITx
48.85
58.99
58.57
69.82
83.66
85.03
102.9
122.2
132.2
145.6
26.98
122.2
84.35
92
28.66
FCF yield (avg)%
11.23
9.56
8.06
10.13
10.77
11.63
9.00
8.49
7.08
9.81
13.65
9.00
9.69
51
10.42
FCF margin%
14.89
17.80
17.84
20.49
19.01
17.54
17.04
18.17
15.71
17.38
11.56
17.38
17.67
86
0.290
FCF / Net incomex
1.326
1.549
1.550
1.672
1.720
1.734
1.837
1.744
1.663
1.581
0.219
1.734
1.668
60
17.94
ROIC%
23.24
25.53
26.92
26.92
24.61
22.17
23.21
22.95
25.50
23.14
14.48
23.14
23.92
36
21.37
Return on equity%
0.40
3.31
2.08
1.32
2.51
2.47
4.08
6.05
7.93
10.45
8.79
6.05
2.91
76
27.15
Return on assets%
0.40
0.40
0.81
3.67
5.56
3.45
4.19
4.27
2.74
0.40
20.80
3.45
3.10
21
10.57
EPS$
53.16
61.65
61.34
71.38
81.34
91.62
101.01
116.54
118.79
115.03
10.94
7.18%
8.04%
—
15.44
EPS growth%
13.82
11.31
11.05
10.86
7.89
6.58
6.69
8.67
9.64
11.64
7.53
8.67
10.25
9
23.70
Bookvalue per sh$
63.27
68.72
71.75
71.74
77.80
89.80
104.56
122.88
139.04
132.89
30.39
11.30%
7.75%
—
43.12
FCF per share$
25.05
22.99
21.44
19.20
19.45
19.22
17.76
19.62
19.90
21.74
11.59
2.25%
(2.37%)
—
19.50
Dividend per sh$
20.43
20.27
22.74
25.85
27.40
29.44
27.09
27.64
29.05
27.10
35.91
(0.22%)
2.02%
—
2.24
Div yield (avg)%
21.62
20.64
17.66
19.73
17.86
20.43
21.96
20.21
17.74
19.95
9.09
20.21
20.08
29
24.06
Payout ratio%
15.81
18.74
16.48
15.50
16.12
13.29
14.08
13.57
11.06
9.15
6.51
13.29
14.79
90
34.90
Shares (diluted)M
41.16
39.00
34.19
37.23
35.21
32.54
35.28
36.35
37.13
34.50
36.21
(0.41%)
(2.47%)
44
29.40
Buyback yield%
22.67
22.54
20.76
22.86
25.44
24.90
24.28
22.80
23.21
25.09
7.58
24.28
23.03
73
0.365
D/E ratiox
2.319
2.465
2.452
2.411
2.759
3.195
3.367
3.382
3.680
3.512
0.741
3.382
2.977
30
2.150
Enterprise value$B
2.196
2.469
2.445
2.380
2.220
2.101
2.000
2.269
2.285
2.427
2.104
1.80%
0.82%
80
1.013
LT debt$B
0.321
0.296
0.332
0.374
0.372
0.409
0.378
0.403
0.442
0.460
1.246
4.32%
5.01%
60
Revenue
$2.198B
4.95%
1.00×
Cost of revenue
$1.539B
4.99%
1.00×
Operating expenses
$481.6M
5.47%
1.05×
Spread over hurdle
(6.32%)