0.733
Revenue$B
1.335
1.396
1.471
1.602
1.755
1.906
2.051
2.208
2.395
2.533
0.770
7.62%
7.50%
32
11.11
Revenue growth%
5.13
6.19
8.65
5.65
5.16
2.59
1.01
0.40
0.40
0.95
29.71
0.95
3.86
53
15.50
Gross margin%
11.11
11.34
10.37
12.00
14.05
12.88
15.25
13.72
11.81
9.55
7.35
12.88
11.91
70
17.44
Operating margin%
25.18
24.40
25.45
23.92
24.60
21.98
20.13
22.46
21.26
21.86
6.97
21.86
23.19
77
25.46
Net margin%
19.11
16.39
16.59
17.63
17.87
15.39
13.89
16.82
18.02
18.81
14.59
16.82
17.22
65
20.24
P/E ratio (avg)x
22.20
22.54
21.81
23.94
23.76
23.72
24.28
23.79
21.95
19.55
36.27
23.72
23.13
26
13.65
EV/EBITx
46.10
54.67
60.08
62.31
66.16
71.04
69.93
74.67
84.98
89.79
16.95
74.67
68.04
76
9.11
FCF yield (avg)%
34.69
35.40
34.94
32.39
29.99
28.03
28.17
28.58
25.64
28.08
23.39
28.08
29.29
5
2.28
FCF margin%
6.42
8.71
8.93
6.87
6.70
7.36
7.33
8.37
7.32
10.27
21.23
7.36
7.34
17
1.338
FCF / Net incomex
1.737
1.824
1.874
2.051
2.251
2.452
2.390
2.449
2.720
2.801
0.957
2.452
2.320
55
12.22
ROIC%
10.02
11.00
10.99
11.03
10.92
10.00
7.23
8.12
10.39
13.10
24.50
10.00
10.65
48
7.89
Return on equity%
12.78
11.12
13.69
11.28
12.11
13.69
15.47
14.52
17.20
15.38
15.56
15.38
13.69
83
15.58
Return on assets%
19.55
21.09
21.33
21.11
21.37
19.98
21.12
23.21
24.92
27.37
9.77
23.21
21.22
45
3.19
EPS$
2.77
2.76
3.05
2.72
2.44
2.16
1.95
1.96
1.82
1.84
3.54
(5.45%)
(3.54%)
—
17.42
EPS growth%
2.11
0.40
2.66
4.88
5.49
7.58
5.94
7.41
7.74
5.71
22.56
7.41
5.60
21
3.54
Bookvalue per sh$
1.86
1.89
2.02
1.92
1.76
1.88
1.73
1.54
1.67
1.75
3.60
(0.13%)
(0.57%)
—
2.85
FCF per share$
4.06
4.41
4.50
5.15
5.65
6.03
6.90
6.98
8.01
9.37
3.73
10.64%
10.51%
—
2.51
Dividend per sh$
3.03
3.21
3.17
3.26
3.46
3.60
3.90
3.64
3.48
3.30
0.56
(0.91%)
0.59%
—
19.24
Div yield (avg)%
23.41
24.28
23.05
23.01
20.74
22.12
22.60
22.22
19.22
17.38
11.01
22.12
22.41
33
28.52
Payout ratio%
11.59
9.67
8.53
10.59
10.53
9.97
12.82
11.58
13.44
12.26
26.84
12.26
11.08
95
213.2
Shares (diluted)M
171.1
184.2
168.3
176.2
151.6
130.2
138.8
119.7
107.9
96.60
219.7
(8.61%)
(6.91%)
79
18.75
Buyback yield%
15.93
12.97
13.82
13.28
14.18
16.81
17.37
18.43
17.43
16.47
19.88
17.37
16.20
83
1.727
D/E ratiox
0.450
0.449
0.418
0.406
0.389
0.364
0.411
0.467
0.457
0.517
1.220
0.457
0.433
60
1.176
Enterprise value$B
1.592
1.696
1.799
2.020
2.118
2.325
2.356
2.165
2.416
2.303
1.382
1.69%
3.11%
12
0.567
LT debt$B
1.937
2.192
2.468
2.706
3.038
3.386
3.309
3.279
3.793
3.587
1.161
3.38%
8.02%
40
Revenue
$2.533B
7.50%
1.00×
Cost of revenue
$1.435B
7.61%
1.01×
Operating expenses
$492.8M
7.32%
0.98×
Goodwill & intangibles
14.45%
Spread over hurdle
(1.56%)