0.542
Revenue$B
1.185
1.201
1.210
1.198
1.204
1.198
1.226
1.258
1.285
1.306
0.591
1.65%
1.16%
27
7.36
Revenue growth%
24.87
24.34
25.17
26.01
23.06
25.52
26.90
29.76
32.68
35.68
2.79
29.76
25.76
92
2.24
Gross margin%
10.69
9.23
9.24
11.49
9.95
12.61
13.07
13.74
11.80
11.83
4.76
12.61
11.64
11
10.54
Operating margin%
10.33
9.54
9.50
9.45
7.62
5.46
7.12
6.35
6.26
5.17
5.01
6.26
7.37
27
3.52
Net margin%
24.69
24.24
23.43
21.20
22.93
20.87
21.16
22.12
19.25
16.98
27.06
20.87
21.66
58
8.635
P/E ratio (avg)x
13.56
13.54
13.04
12.02
12.19
12.02
11.49
12.57
13.17
13.11
13.92
12.57
12.81
21
35.48
EV/EBITx
25.34
25.30
28.11
28.10
29.97
34.29
35.65
39.72
44.81
46.25
27.84
39.72
32.13
73
23.00
FCF yield (avg)%
6.75
8.87
8.48
10.53
7.87
10.67
13.64
12.66
15.51
17.57
20.32
13.64
10.60
94
3.45
FCF margin%
23.42
25.88
26.98
26.25
28.69
28.21
27.04
26.95
26.00
26.78
13.70
26.95
26.87
10
0.566
FCF / Net incomex
1.148
1.016
1.010
0.893
0.780
0.856
0.839
0.775
0.739
0.822
1.556
0.822
0.847
69
12.70
ROIC%
31.24
30.14
31.52
30.77
32.08
29.31
31.12
31.19
33.73
34.94
3.83
31.19
31.22
76
7.71
Return on equity%
39.41
38.00
38.24
35.94
33.19
30.24
27.37
25.81
23.01
22.15
3.35
25.81
31.71
89
24.46
Return on assets%
15.42
14.68
12.47
14.39
13.69
15.56
18.11
17.43
18.05
17.70
16.89
17.70
15.49
53
2.43
EPS$
0.73
0.76
0.76
0.74
0.71
0.74
0.70
0.76
0.73
0.85
2.58
3.75%
2.28%
—
18.48
EPS growth%
3.90
1.00
0.79
1.35
0.40
0.40
0.40
1.76
0.40
0.40
9.52
0.40
0.59
27
1.22
Bookvalue per sh$
1.85
1.86
1.68
1.53
1.39
1.28
1.43
1.34
1.20
1.20
3.33
(2.98%)
(4.75%)
—
3.23
FCF per share$
1.48
1.54
1.66
1.78
1.99
1.94
1.79
1.72
1.78
1.59
1.64
(4.44%)
0.27%
—
1.74
Dividend per sh$
2.90
2.68
2.48
2.80
2.98
3.31
3.09
3.43
3.51
3.53
3.36
3.47%
1.71%
—
27.61
Div yield (avg)%
19.25
22.11
22.61
20.62
22.41
23.28
21.76
19.49
18.82
16.32
6.28
19.49
21.19
31
25.33
Payout ratio%
25.07
22.97
25.77
23.99
26.43
27.29
25.98
25.48
24.33
27.10
17.18
25.98
25.63
76
99.89
Shares (diluted)M
94.19
103.0
106.1
104.2
94.07
97.86
92.36
85.96
77.17
72.45
102.9
(5.09%)
(3.62%)
30
5.47
Buyback yield%
5.21
2.35
2.68
3.09
3.29
5.69
5.60
4.63
3.48
1.06
25.42
4.63
3.38
67
0.362
D/E ratiox
1.583
1.677
1.917
2.149
2.379
2.760
2.920
3.183
3.837
3.781
0.301
3.183
2.570
17
87.51
Enterprise value$M
491.6
505.1
523.8
606.4
693.4
751.8
731.5
699.5
754.2
868.7
123.0
4.61%
7.12%
57
0.290
LT debt$B
0.111
0.113
0.123
0.142
0.135
0.149
0.159
0.180
0.174
0.171
1.080
4.79%
4.73%
47
Revenue
$1.306B
1.16%
1.00×
Cost of revenue
$914.5M
1.16%
1.00×
Operating expenses
$256.0M
0.78%
0.96×
Goodwill & intangibles
20.72%
Spread over hurdle
(2.09%)