0.848
Revenue$B
0.567
0.624
0.678
0.734
0.804
0.883
0.931
0.986
1.054
1.156
0.884
7.53%
7.99%
48
25.47
Revenue growth%
15.21
12.53
13.96
11.77
13.55
14.19
13.93
15.45
13.21
15.33
24.88
14.19
13.94
90
2.60
Gross margin%
23.82
26.71
24.48
27.17
29.55
27.54
28.47
30.18
32.02
34.25
8.93
30.18
28.01
31
25.11
Operating margin%
24.62
25.01
27.41
26.05
26.76
28.78
26.89
27.96
28.04
25.88
23.90
27.96
26.82
61
22.26
Net margin%
27.56
30.45
33.45
34.28
34.60
36.30
36.80
37.00
37.08
35.60
5.08
36.80
35.10
19
14.69
P/E ratio (avg)x
32.28
32.82
35.26
38.63
37.52
36.10
37.63
39.95
40.53
45.25
14.25
39.95
37.58
77
25.14
EV/EBITx
13.94
14.73
14.97
15.55
14.60
13.42
13.49
12.39
11.47
12.57
33.42
12.57
13.71
59
27.04
FCF yield (avg)%
21.28
20.16
17.35
16.19
15.51
13.82
15.76
16.37
19.30
19.38
4.77
16.37
16.86
67
27.31
FCF margin%
15.37
15.12
17.21
15.69
17.60
20.10
21.24
18.49
19.36
16.82
15.81
19.36
17.40
73
1.573
FCF / Net incomex
1.279
1.501
1.687
1.893
2.133
2.464
2.801
2.727
2.813
3.090
1.246
2.801
2.299
13
3.11
ROIC%
29.74
32.66
31.37
32.59
35.46
35.72
33.87
35.79
35.55
36.00
8.31
35.72
34.66
13
25.37
Return on equity%
17.05
16.97
19.45
17.10
15.01
15.13
12.88
15.58
13.11
10.49
19.08
13.11
15.35
62
4.76
Return on assets%
5.43
5.28
5.73
6.54
5.53
3.56
4.85
6.08
6.05
3.58
27.26
4.85
5.48
42
33.57
EPS$
10.82
11.00
10.96
12.53
12.02
11.77
10.83
10.42
11.57
12.09
37.21
0.12%
1.79%
—
7.74
EPS growth%
15.41
15.95
14.53
12.15
11.06
11.70
10.56
8.68
9.00
8.88
27.21
9.00
11.38
61
36.86
Bookvalue per sh$
6.66
5.96
6.31
6.85
6.81
7.10
6.58
6.87
7.20
7.20
14.90
1.12%
1.66%
—
7.06
FCF per share$
38.41
39.81
42.64
41.77
43.20
43.48
44.15
45.67
49.67
52.11
34.56
3.82%
5.07%
—
20.80
Dividend per sh$
40.43
42.36
46.08
48.78
52.25
57.44
60.64
58.25
56.27
57.00
22.48
1.76%
4.74%
—
3.09
Div yield (avg)%
31.76
28.91
26.06
26.50
26.80
27.92
25.93
28.84
26.54
29.37
6.71
27.92
27.36
57
4.17
Payout ratio%
20.74
22.54
19.65
21.72
21.27
23.43
20.44
20.15
22.10
23.79
8.73
22.10
21.49
36
25.28
Shares (diluted)M
35.68
41.63
47.14
44.90
47.62
50.49
59.07
58.04
60.47
61.17
24.64
5.13%
7.11%
9
22.90
Buyback yield%
32.35
34.30
34.43
37.21
35.76
35.84
38.15
40.88
43.51
43.58
16.37
40.88
36.53
22
0.145
D/E ratiox
0.219
0.229
0.255
0.272
0.310
0.312
0.301
0.343
0.347
0.377
0.320
0.343
0.306
74
0.817
Enterprise value$B
1.115
1.035
0.942
0.968
0.966
0.982
1.004
1.031
1.094
1.036
0.772
1.42%
(0.54%)
30
766.9
LT debt$M
652.0
599.4
594.5
617.3
602.9
649.7
674.4
606.5
610.4
517.0
399.3
(3.03%)
(1.95%)
28
Revenue
$1.156B
7.99%
1.00×
Cost of revenue
$809.5M
7.99%
1.00×
Operating expenses
$135.4M
8.43%
1.04×
Spread over hurdle
18.64%