0.499
Revenue$B
1.141
1.139
1.173
1.210
1.216
1.247
1.259
1.279
1.288
1.305
0.554
1.42%
1.37%
22
2.63
Revenue growth%
7.58
6.97
5.93
5.77
7.53
9.50
7.27
7.14
9.66
8.32
26.45
8.32
7.40
50
10.79
Gross margin%
11.27
11.66
14.61
16.08
13.88
10.90
11.66
9.88
12.32
13.90
14.97
11.66
11.99
7
16.49
Operating margin%
6.61
8.96
6.44
4.69
5.45
5.64
7.68
9.88
8.02
7.52
29.50
7.68
7.06
65
21.82
Net margin%
11.81
11.68
11.74
10.99
11.04
12.42
10.20
11.37
10.08
9.01
22.37
10.20
11.21
45
35.38
P/E ratio (avg)x
59.13
62.29
67.03
77.69
77.81
78.21
80.20
82.90
93.16
105.3
32.07
82.90
78.01
71
18.02
EV/EBITx
43.21
47.57
47.02
54.63
55.66
57.48
68.52
78.17
79.31
92.50
26.85
78.17
56.57
7
14.53
FCF yield (avg)%
22.38
22.94
20.27
20.02
21.54
22.14
24.96
24.78
22.60
23.90
26.26
23.90
22.49
44
2.88
FCF margin%
17.55
19.46
19.71
21.80
24.12
22.62
23.17
21.79
21.88
19.37
9.30
21.88
21.80
90
0.267
FCF / Net incomex
0.988
0.937
0.831
0.784
0.823
0.850
0.862
0.760
0.655
0.588
0.749
0.760
0.827
47
17.21
ROIC%
17.70
16.46
18.64
15.68
14.18
11.98
13.83
14.91
12.65
14.43
8.48
13.83
14.67
14
25.11
Return on equity%
3.71
2.49
1.82
4.20
4.04
4.06
2.96
3.19
0.63
0.40
15.42
2.96
3.08
38
27.38
Return on assets%
22.04
20.93
18.76
17.54
19.53
19.88
18.09
20.80
22.81
23.01
20.20
20.80
20.34
40
5.59
EPS$
4.25
4.89
5.04
5.83
6.78
7.59
7.87
8.05
9.06
8.84
6.15
5.47%
7.05%
—
12.97
EPS growth%
4.07
6.75
5.91
6.31
6.39
6.71
8.28
10.16
12.97
14.77
22.54
10.16
6.73
81
6.67
Bookvalue per sh$
4.06
4.52
5.15
5.15
6.02
6.54
7.80
9.26
10.67
12.23
1.70
15.23%
12.05%
—
3.02
FCF per share$
4.47
4.91
4.56
4.59
5.02
4.66
5.23
5.29
5.82
5.40
5.92
1.44%
1.48%
—
5.01
Dividend per sh$
10.54
10.69
12.72
15.03
14.63
15.36
16.91
18.86
21.05
20.72
1.24
7.21%
8.76%
—
21.07
Div yield (avg)%
15.66
17.24
16.10
15.20
17.89
16.99
17.15
19.11
16.48
17.27
16.09
17.15
17.07
54
12.32
Payout ratio%
18.07
19.52
17.41
17.09
15.82
14.24
15.68
12.85
14.31
12.66
5.76
14.24
15.75
33
91.54
Shares (diluted)M
73.03
80.51
77.95
77.86
78.29
72.00
65.82
59.29
55.10
52.83
95.59
(7.57%)
(4.40%)
94
3.83
Buyback yield%
6.43
5.71
5.34
7.50
7.86
4.87
2.94
0.51
2.12
0.40
15.51
2.12
5.10
65
0.223
D/E ratiox
0.144
0.146
0.149
0.160
0.182
0.194
0.219
0.237
0.250
0.265
1.604
0.237
0.188
72
0.993
Enterprise value$B
1.092
1.044
1.040
1.018
0.900
0.996
1.072
1.192
1.287
1.142
0.571
4.88%
1.23%
13
861.6
LT debt$M
217.9
215.4
229.6
260.4
264.1
270.9
264.3
266.3
270.4
283.5
889.1
1.43%
2.02%
66
Revenue
$1.305B
1.37%
1.00×
Cost of revenue
$726.1M
1.57%
1.02×
Operating expenses
$200.4M
0.21%
0.89×
Goodwill & intangibles
15.52%
Spread over hurdle
(0.64%)