0.491
Revenue$B
0.979
0.997
1.004
1.040
1.037
1.052
1.048
1.068
1.088
1.114
0.525
1.46%
1.63%
46
19.15
Revenue growth%
21.89
20.96
21.73
22.63
21.53
18.74
20.10
21.30
19.40
17.51
14.30
19.40
21.13
30
10.91
Gross margin%
18.86
20.10
18.37
21.12
23.08
23.04
20.15
17.33
18.29
20.30
10.35
20.15
20.12
70
16.35
Operating margin%
17.72
17.39
15.64
14.47
16.17
18.89
19.71
21.98
24.96
24.63
11.06
21.98
18.30
28
26.45
Net margin%
16.42
14.20
17.05
18.99
18.67
21.18
19.72
20.01
18.68
18.99
29.80
19.72
18.84
76
31.14
P/E ratio (avg)x
50.86
51.73
53.93
59.69
58.83
61.76
62.30
62.34
60.43
60.16
17.74
61.76
59.93
25
17.07
EV/EBITx
40.35
41.34
44.05
43.32
37.35
37.32
40.05
35.35
35.75
31.32
32.83
35.75
38.70
59
18.23
FCF yield (avg)%
26.31
23.33
25.25
24.56
22.27
22.57
25.23
25.50
27.54
27.61
17.55
25.50
25.24
27
10.57
FCF margin%
24.97
25.98
23.82
22.84
23.63
24.92
22.74
23.27
26.22
28.01
7.49
24.92
24.37
11
0.749
FCF / Net incomex
1.825
2.154
2.216
2.521
2.502
2.865
3.302
3.910
4.267
4.693
1.477
3.910
2.693
83
15.22
ROIC%
15.73
15.88
13.57
12.74
14.32
13.79
15.15
15.07
17.28
14.96
18.19
15.07
15.01
67
10.15
Return on equity%
5.74
5.07
7.49
7.90
8.85
9.33
9.03
8.12
7.44
4.70
19.51
8.12
7.69
67
16.69
Return on assets%
14.91
13.16
10.94
10.31
10.79
8.56
8.47
5.97
5.98
4.42
23.99
5.98
9.44
36
3.97
EPS$
5.24
5.49
6.59
6.35
6.65
7.45
7.60
8.99
8.96
9.14
4.19
6.55%
7.46%
—
27.25
EPS growth%
23.44
22.96
22.11
24.92
23.06
20.56
22.44
22.96
25.51
26.56
24.62
22.96
23.01
47
0.76
Bookvalue per sh$
5.63
6.56
7.55
8.29
9.59
10.78
12.21
14.25
15.51
14.97
3.93
9.31%
9.99%
—
1.49
FCF per share$
4.06
3.87
3.94
3.78
4.21
4.08
4.17
4.85
5.59
5.40
1.83
5.09%
2.74%
—
1.55
Dividend per sh$
5.09
5.18
5.98
5.92
5.70
5.65
5.82
6.78
7.91
8.49
2.79
8.28%
4.94%
—
15.13
Div yield (avg)%
10.93
8.36
10.88
12.76
14.36
11.99
10.46
10.43
9.21
6.51
23.46
10.43
10.67
21
10.83
Payout ratio%
30.50
29.67
27.03
27.81
27.85
26.31
24.79
21.91
19.79
22.06
11.26
22.06
26.67
82
57.34
Shares (diluted)M
75.23
82.51
88.20
83.74
84.13
77.89
75.83
77.67
83.11
85.97
56.69
0.43%
1.05%
12
26.39
Buyback yield%
25.43
26.13
23.56
22.77
21.24
19.77
21.42
23.40
21.52
19.83
16.46
21.42
22.15
41
0.555
D/E ratiox
0.226
0.246
0.249
0.259
0.245
0.251
0.271
0.243
0.219
0.230
0.840
0.243
0.246
48
666.3
Enterprise value$M
741.4
760.3
754.3
770.0
733.7
821.3
806.1
886.2
956.7
937.3
269.1
5.02%
3.30%
31
0.566
LT debt$B
1.177
1.292
1.527
1.504
1.774
1.797
1.962
2.188
2.535
2.519
0.417
7.27%
9.04%
46
Revenue
$1.114B
1.63%
1.00×
Cost of revenue
$633.2M
1.57%
0.99×
Operating expenses
$219.2M
1.65%
1.00×
Goodwill & intangibles
16.55%
Spread over hurdle
(0.37%)