0.590
Revenue$B
2.055
2.045
2.068
2.042
2.033
2.070
2.091
2.053
2.032
2.017
0.627
(0.16%)
(0.10%)
62
25.62
Revenue growth%
10.35
8.00
9.68
9.79
11.91
9.79
9.30
8.06
10.55
12.46
2.62
9.79
9.79
51
22.21
Gross margin%
17.34
16.47
13.94
11.98
10.27
8.96
10.25
9.66
12.01
10.52
9.47
10.25
11.25
18
5.57
Operating margin%
7.67
8.40
6.98
4.83
3.36
0.65
0.40
0.40
2.94
3.87
7.04
0.65
3.62
52
10.53
Net margin%
18.71
20.07
18.81
19.21
22.21
24.30
25.47
25.87
23.92
26.53
20.34
25.47
23.06
24
12.55
P/E ratio (avg)x
32.96
33.56
37.79
36.82
39.44
41.77
40.81
43.11
39.29
38.64
13.01
40.81
38.97
92
28.31
EV/EBITx
25.71
27.52
32.46
32.86
37.75
45.26
54.30
61.55
65.64
77.64
7.546
61.55
41.51
61
16.83
FCF yield (avg)%
6.20
8.47
7.96
8.60
6.24
7.61
7.99
8.43
8.56
8.27
19.47
8.27
8.13
89
29.69
FCF margin%
28.08
29.44
27.94
26.75
25.09
24.24
23.78
23.08
20.20
22.42
10.69
23.08
24.67
78
0.665
FCF / Net incomex
0.389
0.353
0.310
0.294
0.298
0.277
0.273
0.281
0.307
0.300
1.095
0.281
0.299
35
21.07
ROIC%
19.41
21.16
24.03
23.19
25.28
25.07
25.98
26.21
23.85
21.40
20.45
25.07
23.94
77
26.06
Return on equity%
18.85
16.27
14.80
12.10
9.83
12.74
14.22
12.80
12.62
13.53
9.92
12.80
13.16
14
27.74
Return on assets%
9.01
9.88
8.28
5.90
7.05
4.38
7.05
4.66
3.86
5.70
6.52
4.66
6.47
94
13.67
EPS$
10.03
9.92
10.84
11.07
11.83
10.37
10.28
10.75
11.87
12.26
14.12
0.71%
2.80%
—
15.62
EPS growth%
31.55
32.98
32.85
33.39
30.86
30.67
29.79
28.25
29.20
29.22
19.07
29.22
30.77
74
13.02
Bookvalue per sh$
11.96
12.92
12.88
12.67
12.52
12.74
12.33
11.72
12.84
14.36
12.84
2.78%
1.30%
—
9.96
FCF per share$
12.66
12.79
13.27
14.08
14.81
14.02
14.47
16.64
18.25
20.75
11.35
6.98%
4.78%
—
8.31
Dividend per sh$
24.73
26.27
28.18
31.68
35.13
37.40
36.67
43.15
49.68
48.12
12.67
6.50%
8.19%
—
10.49
Div yield (avg)%
26.50
27.99
30.13
30.29
32.54
33.44
34.94
36.88
38.74
40.46
18.03
36.88
32.99
87
3.47
Payout ratio%
30.02
29.13
29.02
27.08
28.94
27.78
27.64
26.67
28.69
30.48
20.20
27.78
28.81
17
64.93
Shares (diluted)M
57.19
63.20
66.92
61.90
65.91
66.38
72.69
70.62
77.85
74.01
65.43
2.35%
1.67%
82
14.99
Buyback yield%
21.41
19.31
20.50
23.42
23.34
21.02
23.76
24.82
24.09
23.23
16.31
23.76
23.28
54
1.532
D/E ratiox
0.950
1.030
0.952
0.932
1.048
0.997
0.923
0.951
0.921
0.984
1.357
0.951
0.952
13
2,036
Enterprise value$M
317.2
333.4
325.6
312.7
320.4
341.3
368.7
401.6
463.2
491.7
372.2
8.94%
4.76%
82
1.861
LT debt$B
1.036
1.085
1.093
1.018
0.971
0.967
1.019
1.075
1.033
1.178
1.200
3.93%
0.91%
14
Revenue
$2.017B
(0.10%)
1.00×
Cost of revenue
$1.087B
(0.05%)
1.00×
Operating expenses
$407.0M
(0.04%)
1.01×
Return on capital
112.69%
Spread over hurdle
106.27%