0.799
Revenue$B
0.613
0.670
0.720
0.784
0.828
0.909
0.972
1.029
1.097
1.167
0.830
7.11%
7.53%
60
7.43
Revenue growth%
21.70
21.50
23.30
22.73
25.25
24.22
26.60
25.37
26.20
29.15
19.79
26.20
24.74
10
16.68
Gross margin%
12.46
11.65
9.68
8.61
7.38
4.45
6.82
9.27
10.00
9.14
2.94
9.14
9.21
87
13.97
Operating margin%
4.61
3.51
4.05
3.35
1.38
1.87
1.19
0.45
0.40
0.40
18.02
0.45
1.62
87
9.79
Net margin%
10.08
9.89
10.62
10.54
12.61
11.84
9.67
10.54
11.77
11.72
3.19
11.72
10.58
51
28.93
P/E ratio (avg)x
12.33
13.27
12.57
12.41
12.47
12.99
14.90
14.52
15.65
16.98
36.12
14.90
13.13
10
10.10
EV/EBITx
13.70
14.92
12.99
11.97
11.58
11.17
10.58
10.91
9.617
8.891
26.55
10.58
11.37
48
7.41
FCF yield (avg)%
24.71
22.75
25.20
23.94
24.34
23.75
26.70
25.56
24.84
24.36
20.26
24.84
24.54
64
7.60
FCF margin%
25.19
27.94
27.92
28.08
30.34
28.69
25.91
27.87
26.01
24.18
5.96
26.01
27.90
28
1.484
FCF / Net incomex
1.818
1.725
1.595
1.702
1.580
1.576
1.624
1.473
1.328
1.355
1.145
1.473
1.587
39
11.37
ROIC%
15.31
14.89
16.73
16.10
14.22
16.42
17.49
16.09
18.73
19.93
9.58
17.49
16.26
30
21.47
Return on equity%
28.03
28.95
31.83
30.65
32.00
31.11
29.99
28.59
29.37
29.19
2.33
29.37
29.68
11
13.23
Return on assets%
28.02
25.28
26.38
27.98
28.04
25.95
27.16
24.52
24.20
22.79
24.41
24.52
26.16
93
2.48
EPS$
2.44
2.44
2.80
2.92
3.10
3.47
3.83
4.25
4.94
5.21
2.56
10.95%
8.12%
—
29.50
EPS growth%
2.79
4.75
3.64
1.39
1.76
2.27
2.21
1.06
4.00
3.71
4.08
2.27
2.53
75
2.50
Bookvalue per sh$
2.84
2.83
3.13
3.20
3.21
3.41
3.43
3.43
3.66
3.58
1.80
2.24%
2.54%
—
0.90
FCF per share$
1.02
1.03
1.11
1.07
1.17
1.15
1.05
0.98
0.98
0.92
1.45
(4.83%)
(2.33%)
—
2.05
Dividend per sh$
2.57
2.95
3.23
3.69
3.74
4.09
4.55
5.48
6.64
7.61
0.55
15.27%
11.50%
—
11.36
Div yield (avg)%
10.75
9.69
7.02
5.41
2.84
1.01
0.40
0.40
2.61
1.30
7.37
1.01
2.72
63
11.15
Payout ratio%
27.07
29.22
32.11
34.35
35.03
36.46
35.64
37.73
37.88
36.44
24.35
36.46
35.33
93
190.7
Shares (diluted)M
260.0
276.4
323.8
361.2
381.5
399.9
393.5
370.6
409.5
406.1
182.3
1.26%
5.26%
75
15.20
Buyback yield%
7.75
9.92
8.98
9.91
9.06
8.51
9.61
6.75
4.40
6.12
28.00
6.75
8.74
32
1.406
D/E ratiox
1.449
1.485
1.463
1.575
1.569
1.636
1.564
1.785
1.816
1.723
1.269
1.723
1.572
51
1.115
Enterprise value$B
0.138
0.151
0.172
0.190
0.182
0.188
0.182
0.195
0.202
0.227
1.384
4.56%
4.74%
14
1,015
LT debt$M
537.3
483.7
426.5
368.4
380.0
395.8
351.4
371.5
385.3
333.3
238.9
(2.59%)
(5.07%)
51
Revenue
$1.167B
7.53%
1.00×
Cost of revenue
$604.7M
7.34%
0.98×
Operating expenses
$275.2M
7.55%
1.00×
Spread over hurdle
24.35%