1.374
Revenue$B
0.674
0.711
0.758
0.813
0.841
0.893
0.925
0.982
1.048
1.120
1.504
5.90%
5.73%
32
5.27
Revenue growth%
13.34
10.71
11.75
8.86
9.48
11.30
11.69
14.35
13.01
15.69
14.32
13.01
11.72
49
11.50
Gross margin%
5.84
6.81
7.51
6.96
8.18
10.90
12.04
14.65
14.88
16.48
6.36
14.65
9.54
34
9.14
Operating margin%
0.40
0.40
1.09
1.67
2.81
3.86
1.84
2.10
2.12
3.02
21.22
2.12
1.97
63
5.00
Net margin%
28.74
31.10
32.68
33.25
31.96
33.70
31.91
30.70
33.48
33.19
17.43
33.19
32.32
64
6.633
P/E ratio (avg)x
19.11
17.19
18.71
17.20
17.78
18.17
17.58
19.10
17.91
15.61
21.70
17.91
17.85
27
13.13
EV/EBITx
6.944
7.808
7.669
7.477
8.339
8.829
9.692
9.388
10.81
11.90
34.75
9.692
8.584
86
9.43
FCF yield (avg)%
28.26
30.95
29.66
31.19
30.57
30.97
31.42
33.58
34.32
32.76
6.05
32.76
31.08
59
19.84
FCF margin%
7.95
8.99
10.67
8.99
8.95
8.57
6.72
9.10
6.67
5.91
8.25
6.72
8.76
82
0.320
FCF / Net incomex
0.265
0.267
0.272
0.314
0.313
0.303
0.313
0.357
0.398
0.415
1.136
0.357
0.313
59
16.98
ROIC%
15.23
16.22
14.36
14.02
11.59
9.81
8.15
10.58
11.17
13.11
29.54
10.58
12.35
42
25.17
Return on equity%
18.45
15.80
16.45
14.54
13.44
14.32
13.59
11.17
12.59
10.34
29.54
12.59
13.95
56
24.62
Return on assets%
27.65
29.03
29.81
31.66
31.76
30.77
28.59
25.81
22.82
25.52
11.47
25.81
28.81
88
1.52
EPS$
2.94
2.95
3.32
3.71
4.09
4.34
4.28
4.96
4.83
5.11
1.62
4.57%
5.75%
—
4.94
EPS growth%
19.26
17.71
19.70
18.74
20.84
22.20
19.79
20.34
18.66
18.04
14.89
19.79
19.48
33
2.09
Bookvalue per sh$
5.55
5.97
6.90
7.58
7.74
8.73
8.62
10.14
10.90
12.17
1.81
9.49%
9.81%
—
1.59
FCF per share$
3.13
2.99
3.19
2.94
3.24
3.69
3.91
4.08
4.12
3.70
1.33
2.68%
2.35%
—
2.92
Dividend per sh$
2.79
3.06
3.04
2.87
3.13
2.81
3.04
3.37
3.10
2.83
1.96
(1.97%)
0.75%
—
9.31
Div yield (avg)%
7.76
5.43
3.47
1.61
0.40
0.72
0.40
0.40
2.24
3.97
14.43
0.72
1.93
21
17.32
Payout ratio%
10.26
10.17
10.82
8.64
11.31
11.87
10.12
11.75
10.35
7.67
6.74
10.35
10.30
92
261.2
Shares (diluted)M
289.1
270.9
290.5
268.0
295.9
321.3
294.7
276.2
256.2
254.3
260.5
(2.99%)
(0.31%)
10
3.11
Buyback yield%
0.42
3.13
3.76
1.55
3.02
4.47
3.69
6.32
5.74
3.93
29.76
4.47
3.72
60
0.298
D/E ratiox
2.007
2.137
2.512
2.467
2.590
2.983
3.151
3.311
3.435
3.590
0.253
3.311
2.786
84
279.7
Enterprise value$M
471.0
485.0
558.9
540.3
529.2
544.7
586.3
554.5
542.8
546.4
599.0
0.64%
2.34%
40
1.326
LT debt$B
0.230
0.204
0.192
0.189
0.191
0.168
0.145
0.139
0.134
0.127
1.397
(7.86%)
(7.08%)
72
Revenue
$1.120B
5.73%
1.00×
Cost of revenue
$784.0M
5.73%
1.00×
Operating expenses
$231.9M
5.56%
0.98×
Spread over hurdle
(4.61%)