0.908
Revenue$B
0.885
0.907
0.936
0.954
0.988
1.025
1.054
1.096
1.118
1.178
0.976
3.56%
3.32%
81
12.87
Revenue growth%
28.39
26.70
27.66
29.46
29.80
31.74
31.68
28.96
28.42
26.64
8.80
28.96
28.69
25
27.68
Gross margin%
12.62
10.95
11.20
10.19
10.14
7.33
6.08
7.11
4.34
2.30
23.40
6.08
8.73
9
12.14
Operating margin%
26.22
28.80
27.92
30.10
30.53
32.64
34.18
31.93
33.38
36.16
15.35
33.38
31.23
47
4.68
Net margin%
14.76
14.71
11.87
11.19
9.98
11.72
9.31
9.16
9.57
12.41
23.30
9.57
11.46
79
27.72
P/E ratio (avg)x
34.70
33.35
37.75
40.01
38.84
42.29
40.76
44.77
46.07
51.15
30.50
44.77
40.38
65
6.344
EV/EBITx
24.73
27.05
30.15
32.06
30.89
33.99
39.47
45.40
48.47
49.68
8.158
45.40
33.02
55
26.19
FCF yield (avg)%
21.54
21.17
20.94
18.22
15.69
18.21
17.26
16.97
19.59
21.28
17.70
18.21
18.91
44
16.21
FCF margin%
22.36
19.72
22.00
23.18
23.41
22.65
21.04
18.13
17.71
19.30
11.28
19.30
21.52
94
0.270
FCF / Net incomex
1.181
1.082
1.053
1.025
1.098
0.956
1.043
0.922
0.850
0.847
1.096
0.922
1.034
19
27.49
ROIC%
12.38
14.31
14.82
17.10
16.38
16.82
18.87
20.97
21.85
22.06
11.21
20.97
16.96
28
26.06
Return on equity%
12.55
13.70
13.10
12.82
15.52
16.46
19.18
21.90
20.00
21.43
2.51
20.00
15.99
27
5.49
Return on assets%
11.05
8.43
5.74
5.57
6.97
4.95
3.98
2.24
2.12
1.56
19.15
2.24
5.26
86
12.88
EPS$
4.44
4.24
4.86
5.53
6.31
6.90
7.28
6.83
7.65
8.80
13.77
6.88%
7.95%
—
18.66
EPS growth%
17.07
17.78
15.97
14.05
12.83
12.27
9.94
8.83
11.21
12.15
16.83
11.21
12.55
95
9.81
Bookvalue per sh$
31.42
36.31
37.93
43.09
51.28
57.52
64.07
77.00
78.33
78.72
4.66
8.95%
11.25%
—
16.20
FCF per share$
29.61
30.99
33.25
40.26
40.99
42.03
48.93
55.62
64.48
68.45
9.27
10.80%
8.98%
—
21.10
Dividend per sh$
26.16
27.12
26.80
30.07
29.40
32.48
35.17
37.11
40.15
44.85
3.58
8.81%
7.23%
—
23.32
Div yield (avg)%
12.62
9.95
8.29
6.27
3.51
6.01
3.65
2.19
0.92
0.40
26.61
2.19
4.83
12
4.87
Payout ratio%
4.16
3.16
2.20
0.40
0.40
0.40
0.40
0.40
3.03
4.52
11.41
0.40
1.30
59
28.93
Shares (diluted)M
24.47
27.11
24.17
23.82
23.75
22.57
22.32
20.79
20.22
18.13
28.07
(5.26%)
(3.99%)
29
23.12
Buyback yield%
15.17
15.03
15.69
14.00
15.85
15.91
16.63
17.11
17.50
16.65
6.41
16.65
15.88
68
1.069
D/E ratiox
0.767
0.755
0.736
0.785
0.818
0.916
0.839
0.830
0.848
0.864
0.247
0.848
0.824
8
152.5
Enterprise value$M
538.0
503.8
489.0
553.3
588.1
595.2
568.2
607.0
605.5
657.9
338.1
2.27%
2.12%
66
0.502
LT debt$B
0.509
0.597
0.665
0.728
0.865
0.848
0.909
1.040
1.145
1.369
0.861
9.60%
12.16%
63
Revenue
$1.178B
3.32%
1.00×
Cost of revenue
$608.3M
3.46%
1.01×
Operating expenses
$263.5M
3.08%
0.98×
Property and equipment
17.36%
Goodwill & intangibles
17.13%