0.148
Revenue$B
0.928
0.979
1.023
1.081
1.133
1.181
1.252
1.286
1.337
1.427
0.156
4.71%
4.91%
47
22.73
Revenue growth%
9.85
9.99
10.97
8.33
10.31
11.80
13.00
13.21
14.80
17.27
23.80
13.21
11.39
87
22.07
Gross margin%
8.68
8.49
10.41
9.32
6.97
5.33
6.88
9.65
9.37
12.08
22.33
9.37
9.00
77
16.02
Operating margin%
0.95
3.73
2.06
0.40
0.40
0.40
1.13
1.87
4.71
4.14
17.21
1.87
1.50
8
26.45
Net margin%
5.73
4.26
2.91
1.95
0.59
3.03
5.51
2.67
4.15
3.56
14.05
3.56
3.30
94
18.74
P/E ratio (avg)x
44.82
51.23
52.88
57.09
67.05
68.17
67.09
69.63
79.04
80.02
14.52
69.63
67.07
56
29.55
EV/EBITx
21.36
21.04
22.28
20.82
22.09
20.58
21.56
20.09
18.52
17.96
7.250
20.09
20.93
65
19.62
FCF yield (avg)%
10.01
10.41
9.91
8.12
6.46
7.92
10.84
12.79
10.92
11.27
7.09
10.92
10.21
52
19.97
FCF margin%
4.02
2.17
4.79
1.96
3.49
2.96
5.18
4.74
5.94
8.35
2.70
5.18
4.38
15
0.543
FCF / Net incomex
0.190
0.182
0.173
0.181
0.200
0.193
0.182
0.178
0.184
0.182
1.353
0.182
0.182
79
6.41
ROIC%
8.16
6.16
8.75
7.15
8.32
6.87
7.76
6.13
8.39
5.91
11.82
6.87
7.45
66
25.09
Return on equity%
3.85
5.66
4.02
2.70
4.32
1.80
4.38
2.66
2.72
4.51
11.49
2.72
3.93
94
5.88
Return on assets%
23.83
24.58
27.30
28.31
25.70
24.37
26.09
28.62
29.76
30.00
11.85
28.62
26.69
91
8.23
EPS$
12.02
11.22
12.11
11.78
12.13
13.47
12.38
14.16
14.98
14.84
8.84
4.12%
3.31%
—
8.04
EPS growth%
28.12
26.06
28.99
26.24
26.18
25.55
26.96
27.15
27.85
28.53
26.66
27.15
27.05
64
8.94
Bookvalue per sh$
9.72
8.74
7.81
6.96
7.54
7.05
7.74
8.30
8.26
8.07
4.00
1.37%
(1.31%)
—
10.92
FCF per share$
4.08
4.06
4.19
4.31
4.16
3.84
3.27
3.19
3.04
3.03
4.64
(6.16%)
(3.62%)
—
9.55
Dividend per sh$
17.29
15.58
14.85
13.42
13.95
12.36
12.13
13.20
11.67
12.18
2.45
(2.67%)
(3.97%)
—
28.45
Div yield (avg)%
15.78
18.38
17.13
16.84
14.48
11.97
13.42
12.40
11.79
14.50
18.72
12.40
14.49
63
5.24
Payout ratio%
14.12
13.99
15.94
16.30
15.06
12.38
14.05
16.25
17.91
19.74
21.17
16.25
15.50
57
32.66
Shares (diluted)M
29.69
29.86
32.85
32.81
32.11
35.31
35.87
38.99
38.20
38.32
34.29
3.60%
2.82%
50
23.03
Buyback yield%
19.29
16.68
16.44
15.19
15.66
15.84
13.49
11.93
12.47
12.50
5.68
12.50
15.43
35
0.319
D/E ratiox
0.095
0.099
0.092
0.095
0.100
0.088
0.084
0.091
0.080
0.083
0.586
0.084
0.092
51
534.6
Enterprise value$M
74.78
79.63
85.31
79.76
81.59
84.45
75.65
76.45
79.18
81.99
846.2
0.10%
0.49%
47
0.934
LT debt$B
0.690
0.758
0.816
0.725
0.781
0.853
0.807
0.878
0.902
0.795
1.206
0.36%
1.82%
26
Revenue
$1.427B
4.91%
1.00×
Cost of revenue
$998.7M
4.91%
1.00×
Operating expenses
$263.6M
5.79%
1.09×
Goodwill & intangibles
15.33%
Spread over hurdle
(5.15%)