1.096
Revenue$B
1.638
1.636
1.626
1.633
1.674
1.672
1.692
1.674
1.684
1.715
1.167
0.48%
0.69%
86
27.01
Revenue growth%
28.28
27.26
30.01
31.54
33.69
33.76
30.88
30.15
30.65
31.32
17.78
30.88
30.77
48
25.49
Gross margin%
10.26
12.63
11.33
8.90
7.09
7.77
7.94
8.35
10.60
13.44
5.88
8.35
9.58
15
3.47
Operating margin%
22.75
25.19
22.31
20.83
23.02
23.00
23.37
22.83
25.30
24.28
16.28
23.37
23.01
92
29.43
Net margin%
11.09
12.12
13.65
14.17
16.43
17.00
18.90
15.97
15.81
14.30
10.74
15.97
15.05
32
27.19
P/E ratio (avg)x
42.37
50.13
56.88
56.69
64.81
68.74
66.85
73.88
73.74
86.96
10.22
73.74
65.83
74
28.07
EV/EBITx
30.89
37.19
39.88
42.29
46.82
53.44
62.55
66.25
65.78
78.64
26.41
65.78
50.13
15
4.43
FCF yield (avg)%
12.20
12.04
12.18
13.86
13.96
12.45
12.22
10.01
8.29
9.30
5.57
10.01
12.19
34
20.97
FCF margin%
29.81
27.76
25.09
22.59
20.73
19.11
16.62
16.64
19.10
17.40
5.21
17.40
19.92
34
0.393
FCF / Net incomex
1.220
1.279
1.309
1.418
1.217
1.037
1.055
1.116
1.138
1.137
0.190
1.116
1.178
63
14.65
ROIC%
9.30
7.43
6.99
6.92
6.95
5.72
4.71
6.53
3.68
6.04
15.19
5.72
6.72
92
12.08
Return on equity%
24.50
26.81
25.11
22.72
25.65
26.23
24.34
22.41
25.10
22.68
6.53
24.34
24.80
80
16.63
Return on assets%
25.78
25.55
28.14
28.55
27.22
28.97
29.49
26.54
26.80
25.49
6.49
26.80
27.01
84
1.98
EPS$
4.73
4.99
5.41
5.79
6.63
7.08
6.94
7.37
7.62
7.68
2.03
2.97%
6.27%
—
23.88
EPS growth%
10.53
10.87
13.79
13.48
15.83
16.30
18.08
15.42
13.96
13.55
2.47
15.42
13.88
51
2.68
Bookvalue per sh$
1.58
1.67
1.69
1.78
1.95
1.77
1.60
1.50
1.65
1.56
3.25
(4.30%)
0.04%
—
2.64
FCF per share$
6.52
6.70
6.61
7.82
7.63
7.81
8.30
8.86
10.61
11.12
3.87
7.82%
7.06%
—
3.96
Dividend per sh$
6.91
7.11
8.10
9.12
10.71
12.61
14.15
14.75
17.04
19.71
2.90
12.97%
12.45%
—
10.47
Div yield (avg)%
1.85
3.24
1.17
0.90
2.37
2.44
5.14
5.63
6.56
4.20
10.94
5.14
2.84
12
27.51
Payout ratio%
12.43
10.53
12.03
12.37
14.15
14.92
15.41
12.52
13.30
13.30
20.19
13.30
12.91
57
0.249
Shares (diluted)B
0.490
0.502
0.561
0.655
0.712
0.854
0.922
1.052
1.115
1.335
0.254
13.40%
12.52%
61
8.50
Buyback yield%
27.25
27.32
29.43
32.39
35.16
32.59
31.66
29.11
30.89
28.75
26.55
30.89
30.16
49
0.772
D/E ratiox
0.104
0.092
0.097
0.089
0.080
0.071
0.074
0.076
0.070
0.062
0.898
0.071
0.078
58
1,286
Enterprise value$M
695.1
651.2
678.7
696.8
604.9
597.0
609.9
657.7
695.6
586.5
509.5
(0.62%)
(2.37%)
62
0.647
LT debt$B
0.476
0.568
0.623
0.632
0.716
0.799
0.968
1.008
1.180
1.336
0.777
13.28%
13.06%
64
Revenue
$1.715B
0.69%
1.00×
Cost of revenue
$920.0M
0.44%
0.98×
Operating expenses
$190.0M
0.52%
0.98×
Goodwill & intangibles
16.20%
Spread over hurdle
44.78%