0.190
Revenue$B
1.953
1.975
2.085
2.116
2.199
2.300
2.372
2.447
2.539
2.586
0.195
3.29%
3.17%
83
17.89
Revenue growth%
6.53
7.41
9.28
9.61
9.95
9.40
8.79
8.50
8.54
8.78
3.08
8.78
8.78
80
8.57
Gross margin%
33.90
32.61
33.75
32.57
34.30
34.52
31.60
33.26
33.75
31.90
13.14
33.26
33.50
48
4.09
Operating margin%
9.91
12.35
9.75
7.02
7.69
5.44
4.66
3.05
5.08
2.43
17.59
4.66
6.23
83
9.19
Net margin%
30.18
27.24
29.03
29.24
26.81
28.72
26.87
27.48
25.74
24.20
28.45
26.87
27.36
23
12.14
P/E ratio (avg)x
23.55
21.47
21.06
22.36
24.10
23.38
23.52
25.03
23.30
23.11
16.43
23.38
23.34
53
21.91
EV/EBITx
9.805
10.34
11.60
12.92
14.65
14.20
14.46
14.18
15.16
15.65
6.074
14.46
14.19
37
12.30
FCF yield (avg)%
30.24
27.75
29.87
31.90
34.28
31.70
31.86
34.06
34.05
32.97
21.44
32.97
31.88
61
14.45
FCF margin%
14.41
15.72
14.50
12.69
11.72
14.64
15.74
13.68
15.54
17.50
3.67
15.54
14.57
15
0.220
FCF / Net incomex
0.692
0.717
0.759
0.804
0.817
0.903
0.876
0.866
0.881
0.813
1.712
0.876
0.815
83
29.29
ROIC%
15.63
13.84
11.74
10.97
8.72
9.57
11.69
12.70
12.21
11.05
29.42
11.69
11.72
64
8.81
Return on equity%
22.21
20.41
22.58
23.53
21.70
20.54
21.08
22.05
24.45
24.01
26.02
22.05
22.13
51
27.38
Return on assets%
7.26
4.80
2.99
1.20
1.70
0.40
0.40
0.55
0.40
0.40
28.23
0.40
0.87
50
17.92
EPS$
7.00
7.60
8.84
9.16
9.21
10.17
9.85
9.14
9.49
9.76
19.87
1.17%
4.21%
—
26.78
EPS growth%
0.40
2.54
4.01
3.25
2.43
0.40
1.16
3.31
5.44
6.93
17.08
3.31
2.90
13
11.90
Bookvalue per sh$
17.27
15.91
16.95
14.88
13.10
13.92
12.17
13.10
12.66
12.29
30.48
(1.26%)
(2.44%)
—
8.56
FCF per share$
12.09
12.08
12.13
12.74
11.51
12.59
13.90
15.11
13.24
13.17
23.87
2.74%
(0.01%)
—
11.23
Dividend per sh$
9.11
10.14
11.24
12.48
13.15
14.41
15.96
16.40
15.58
15.12
7.66
2.82%
4.98%
—
15.43
Div yield (avg)%
5.60
5.08
5.99
8.19
10.85
11.68
9.84
7.91
10.89
13.87
27.38
10.89
9.01
35
23.33
Payout ratio%
7.27
10.02
11.57
11.58
11.32
12.37
10.35
13.11
15.68
12.90
12.70
12.90
11.57
89
66.93
Shares (diluted)M
71.23
63.68
59.59
62.80
65.92
67.57
70.97
63.88
70.98
74.36
66.47
2.44%
(0.19%)
11
28.16
Buyback yield%
8.71
9.45
9.24
8.34
7.24
6.25
4.53
4.57
7.11
4.70
19.27
4.70
7.18
50
0.396
D/E ratiox
1.294
1.285
1.176
1.213
1.290
1.393
1.302
1.270
1.217
1.209
0.403
1.270
1.278
79
1.261
Enterprise value$B
0.989
1.109
1.250
1.214
1.255
1.259
1.372
1.320
1.412
1.469
2.443
3.19%
5.78%
35
1.510
LT debt$B
3.099
3.183
3.136
3.313
3.964
3.810
4.423
4.296
4.360
4.611
1.622
3.07%
4.78%
90
Revenue
$2.586B
3.17%
1.00×
Cost of revenue
$1.810B
3.17%
1.00×
Operating expenses
$392.7M
2.81%
0.97×
Spread over hurdle
(1.85%)