0.707
Revenue$B
0.805
0.811
0.828
0.855
0.886
0.923
0.952
0.966
1.006
1.050
0.780
3.46%
2.70%
23
24.23
Revenue growth%
28.09
25.51
26.02
27.68
28.93
28.07
28.37
25.86
23.90
23.56
22.12
25.86
26.85
74
12.73
Gross margin%
8.94
8.40
10.84
12.56
11.85
13.61
11.19
13.93
12.65
13.42
4.30
13.42
12.21
85
15.64
Operating margin%
21.53
19.23
19.46
20.57
20.20
18.50
17.87
15.16
13.06
13.16
25.84
15.16
18.86
35
26.18
Net margin%
5.04
4.87
4.33
2.86
4.26
3.55
1.15
0.40
2.76
4.84
29.46
2.76
3.90
82
35.49
P/E ratio (avg)x
45.63
51.19
58.72
58.39
58.34
65.89
75.92
88.86
97.53
106.1
30.43
88.86
62.31
78
15.89
EV/EBITx
6.227
5.860
5.187
5.596
5.350
5.199
4.601
4.676
4.359
4.409
12.17
4.601
5.193
44
26.21
FCF yield (avg)%
2.33
2.66
1.79
0.40
3.29
0.69
2.14
2.96
0.75
0.40
7.43
0.75
1.96
35
6.93
FCF margin%
4.21
4.46
5.84
4.31
5.56
7.73
5.57
2.81
4.05
5.65
21.69
5.57
5.01
65
1.318
FCF / Net incomex
1.808
2.042
2.253
2.336
2.225
2.585
2.534
2.452
2.290
2.604
0.830
2.534
2.313
43
15.12
ROIC%
22.75
21.01
21.14
22.42
23.18
24.05
21.75
22.50
23.89
20.89
5.13
22.50
22.46
13
4.54
Return on equity%
18.70
20.74
17.94
17.93
20.88
21.53
20.32
19.81
17.53
16.79
18.88
19.81
19.26
52
18.85
Return on assets%
6.87
7.66
10.18
8.12
7.96
7.28
9.82
10.59
13.30
10.60
10.88
10.59
8.97
64
3.01
EPS$
6.43
6.45
6.32
6.62
7.89
8.55
9.88
9.51
10.80
10.77
3.10
6.41%
6.73%
—
29.12
EPS growth%
23.40
21.59
24.03
22.04
24.74
27.58
26.19
23.76
26.12
26.91
12.34
26.19
24.39
10
3.80
Bookvalue per sh$
2.60
2.52
2.88
2.74
2.86
3.18
3.52
3.73
4.21
4.63
4.19
10.11%
5.73%
—
4.94
FCF per share$
3.24
3.21
3.60
3.65
3.96
4.21
4.50
4.93
5.44
6.32
4.33
9.82%
8.10%
—
7.70
Dividend per sh$
8.54
8.87
9.55
10.07
10.63
11.90
12.75
12.20
12.76
13.86
8.26
5.44%
4.65%
—
9.24
Div yield (avg)%
7.99
10.32
12.78
14.09
14.48
17.01
14.11
16.51
13.78
12.40
24.48
14.11
13.93
65
19.72
Payout ratio%
21.65
23.37
20.68
19.58
17.37
15.00
15.73
16.52
16.72
15.73
20.37
15.73
17.04
50
82.18
Shares (diluted)M
87.59
83.69
86.16
81.98
94.56
90.42
91.73
95.27
96.93
102.0
83.72
1.52%
0.88%
87
24.31
Buyback yield%
28.04
29.75
30.29
31.71
29.46
29.00
27.97
27.23
24.31
25.90
8.40
27.23
28.52
18
1.619
D/E ratiox
0.755
0.814
0.923
0.944
0.972
1.142
1.284
1.300
1.521
1.799
0.287
1.300
1.057
35
904.2
Enterprise value$M
619.1
594.8
581.4
532.4
539.6
560.6
485.5
479.4
476.3
451.9
853.9
(3.49%)
(4.14%)
53
0.916
LT debt$B
1.407
1.405
1.366
1.220
1.179
1.315
1.417
1.599
1.535
1.700
0.277
7.59%
3.08%
70
Revenue
$1.050B
2.70%
1.00×
Cost of revenue
$634.9M
2.84%
1.01×
Operating expenses
$184.3M
3.08%
1.04×
Goodwill & intangibles
16.49%
Spread over hurdle
30.07%