0.125
Revenue$B
0.796
0.821
0.875
0.898
0.938
0.959
0.992
1.031
1.088
1.117
0.135
3.56%
3.73%
35
23.48
Revenue growth%
21.26
18.30
19.32
19.72
21.69
20.11
20.09
20.27
18.50
20.67
4.27
20.11
20.10
19
12.20
Gross margin%
6.87
5.08
5.90
8.20
6.26
6.59
7.05
5.41
2.87
1.67
7.90
5.41
6.08
54
14.81
Operating margin%
9.71
7.45
7.87
9.86
10.38
13.28
16.19
16.12
17.25
18.70
7.99
16.19
11.83
38
4.23
Net margin%
17.52
16.29
16.99
16.25
16.38
19.17
20.58
19.32
20.08
18.04
27.83
19.32
17.78
86
37.64
P/E ratio (avg)x
19.82
20.73
21.90
24.42
26.39
28.25
27.88
24.80
25.24
22.27
28.46
25.24
24.61
53
28.86
EV/EBITx
47.20
52.65
62.17
65.64
71.23
78.56
91.94
101.3
100.1
103.2
12.05
100.1
74.89
20
5.93
FCF yield (avg)%
19.03
17.69
15.37
12.44
9.73
11.78
8.83
10.10
10.96
8.46
24.75
10.10
11.37
75
3.77
FCF margin%
13.63
14.59
16.39
15.66
17.71
16.65
13.68
15.26
13.34
12.90
24.98
13.68
14.93
49
0.182
FCF / Net incomex
1.298
1.507
1.495
1.487
1.583
1.758
1.865
2.037
2.079
2.232
0.177
2.037
1.671
37
16.68
ROIC%
29.77
29.54
29.60
32.24
33.99
34.60
33.25
32.96
30.09
32.16
22.74
32.96
32.20
24
21.94
Return on equity%
1.53
0.40
0.40
0.40
0.40
0.40
2.23
4.80
5.69
3.37
5.48
3.37
0.97
33
2.50
Return on assets%
22.51
23.44
25.45
25.04
22.86
22.13
22.63
21.65
23.96
25.05
3.88
22.63
23.15
74
4.32
EPS$
4.95
4.85
4.51
4.33
4.57
4.97
4.59
5.04
4.83
5.14
4.63
2.38%
0.55%
—
20.57
EPS growth%
1.30
1.79
4.66
3.26
4.08
4.39
1.93
1.09
2.70
4.19
25.33
2.70
2.98
40
6.97
Bookvalue per sh$
4.39
4.10
3.81
4.27
4.09
4.01
4.10
4.39
4.76
4.89
7.82
3.63%
1.56%
—
1.74
FCF per share$
4.81
5.01
5.26
5.87
6.34
6.47
6.48
7.51
7.17
7.85
6.42
4.37%
4.88%
—
3.51
Dividend per sh$
4.52
4.66
4.45
4.40
4.39
4.02
3.80
3.69
3.26
2.93
7.15
(7.77%)
(4.93%)
—
3.62
Div yield (avg)%
0.40
3.00
1.21
0.40
0.40
0.40
3.00
4.69
6.29
8.19
5.62
4.69
2.10
40
13.00
Payout ratio%
14.98
12.06
13.54
12.53
13.89
11.04
13.95
14.12
12.28
14.63
25.46
13.95
13.72
66
121.7
Shares (diluted)M
178.9
172.5
193.7
195.9
230.6
253.4
275.2
323.0
370.2
429.1
120.8
13.22%
8.99%
47
18.78
Buyback yield%
6.07
6.77
7.68
8.32
9.98
7.97
7.30
9.06
7.00
5.11
4.49
7.30
7.49
21
0.499
D/E ratiox
1.035
1.205
1.304
1.304
1.467
1.508
1.422
1.446
1.658
1.765
1.648
1.508
1.434
79
807.9
Enterprise value$M
335.2
367.0
401.5
421.3
418.3
419.7
473.8
535.9
579.6
583.3
313.2
6.87%
5.92%
22
163.7
LT debt$M
99.29
95.04
94.24
90.52
101.1
99.44
114.1
116.5
137.1
139.0
183.3
6.57%
3.99%
37
Revenue
$1.117B
3.73%
1.00×
Cost of revenue
$781.9M
3.73%
1.00×
Operating expenses
$216.1M
3.14%
0.94×
Goodwill & intangibles
16.77%