1.037
Revenue$B
0.743
0.792
0.845
0.892
0.929
0.992
1.032
1.092
1.168
1.258
1.144
6.26%
6.03%
74
14.13
Revenue growth%
11.29
10.56
11.99
12.43
10.40
11.64
12.55
11.07
12.50
12.18
22.17
12.18
11.81
94
19.74
Gross margin%
23.51
25.36
25.35
27.37
29.41
29.98
28.60
30.41
33.20
31.80
6.55
30.41
29.01
95
13.96
Operating margin%
28.11
30.82
29.91
30.28
31.23
33.29
34.07
32.07
33.00
33.05
13.29
33.05
31.65
5
28.76
Net margin%
11.64
9.55
12.47
15.10
17.61
19.31
20.80
17.90
18.74
17.31
27.55
18.74
17.46
8
34.43
P/E ratio (avg)x
27.77
30.32
32.77
36.22
32.96
33.64
36.89
33.56
36.76
35.61
14.86
35.61
33.60
55
31.93
EV/EBITx
16.86
19.18
22.25
22.89
23.27
26.42
26.98
31.25
31.04
36.12
13.85
31.04
24.84
66
17.15
FCF yield (avg)%
35.27
33.93
35.05
37.40
40.39
42.97
40.46
39.72
37.50
35.29
3.93
39.72
37.45
41
4.23
FCF margin%
15.93
16.67
18.55
18.31
17.94
16.00
15.46
13.59
14.78
17.10
4.26
15.46
16.33
65
1.749
FCF / Net incomex
2.100
2.137
2.202
2.136
2.348
2.239
2.231
2.230
2.419
2.354
0.758
2.239
2.230
63
21.97
ROIC%
9.68
7.40
5.24
3.80
5.02
6.13
3.99
3.32
6.05
7.18
17.06
6.05
5.64
51
23.93
Return on equity%
11.14
11.75
10.72
9.34
9.68
8.55
7.55
7.31
7.80
7.89
4.75
7.80
8.95
81
28.66
Return on assets%
14.28
15.06
16.19
16.62
18.96
20.98
21.86
21.60
20.03
19.02
12.27
20.98
18.99
53
2.07
EPS$
2.10
2.03
2.30
2.38
2.45
2.58
2.60
2.55
2.84
2.97
2.26
3.89%
3.60%
—
16.15
EPS growth%
7.49
6.01
6.51
7.18
5.27
3.52
3.73
3.69
5.70
5.83
26.79
3.73
5.76
26
1.09
Bookvalue per sh$
1.41
1.45
1.51
1.50
1.59
1.67
1.81
1.75
1.60
1.64
1.71
0.61%
0.18%
—
0.70
FCF per share$
3.19
3.33
3.84
4.57
4.88
5.60
5.52
6.59
6.90
7.77
3.05
9.75%
9.44%
—
2.13
Dividend per sh$
3.92
3.82
3.94
4.03
4.17
4.14
4.62
5.09
5.05
5.15
2.24
4.31%
4.06%
—
4.27
Div yield (avg)%
16.58
17.42
18.44
17.32
20.27
20.43
21.52
20.54
20.54
19.38
8.77
20.54
19.82
24
3.36
Payout ratio%
17.61
18.90
16.87
18.99
18.61
20.00
22.60
23.73
26.38
28.80
23.97
23.73
19.50
23
385.8
Shares (diluted)M
450.3
526.9
626.8
668.5
687.7
767.5
839.6
898.4
906.4
997.0
372.0
7.71%
8.55%
49
28.72
Buyback yield%
11.46
14.27
15.29
17.46
15.51
13.67
11.58
13.34
12.71
10.31
9.90
12.71
13.50
28
1.282
D/E ratiox
1.486
1.541
1.819
2.154
2.583
2.707
2.809
2.846
3.444
4.071
1.098
2.846
2.645
26
326.1
Enterprise value$M
62.46
60.41
67.10
67.42
77.93
87.92
91.06
104.9
122.7
144.5
58.59
13.14%
8.59%
23
564.4
LT debt$M
278.8
300.0
302.3
323.6
347.4
341.9
306.0
298.5
302.6
326.8
505.0
(1.21%)
0.86%
33
Revenue
$1.258B
6.03%
1.00×
Cost of revenue
$773.0M
5.99%
1.00×
Operating expenses
$173.1M
5.68%
0.97×