0.531
Revenue$B
0.945
0.990
1.026
1.074
1.124
1.172
1.181
1.190
1.231
1.277
0.556
2.59%
3.38%
21
18.84
Revenue growth%
4.84
4.90
7.39
4.40
6.23
6.02
3.09
4.26
5.83
5.45
8.80
5.45
5.17
58
21.32
Gross margin%
2.38
5.08
6.68
5.47
3.08
2.16
0.40
3.05
4.03
5.47
28.21
3.05
3.56
30
26.31
Operating margin%
27.21
26.46
25.18
27.08
29.29
27.54
27.99
29.52
28.66
27.34
21.75
27.99
27.44
46
23.70
Net margin%
14.08
11.22
12.34
12.03
11.43
11.15
13.52
12.86
10.66
11.67
13.38
11.67
11.85
61
34.89
P/E ratio (avg)x
24.45
23.38
23.49
21.76
23.29
23.07
25.16
24.62
23.95
27.48
20.76
24.62
23.72
35
11.54
EV/EBITx
41.49
39.14
36.32
36.24
35.44
33.80
33.83
33.04
30.49
28.42
7.637
33.04
34.63
20
10.61
FCF yield (avg)%
34.35
31.59
29.53
28.21
26.29
24.35
24.48
24.31
23.05
22.49
25.95
24.31
25.39
28
27.00
FCF margin%
4.12
4.29
5.87
6.47
7.74
6.27
7.58
8.97
9.94
11.56
23.64
8.97
7.02
40
0.288
FCF / Net incomex
2.326
2.257
2.413
2.568
2.803
3.146
3.534
3.688
4.384
4.696
0.863
3.688
2.974
42
14.01
ROIC%
19.04
20.46
22.36
21.94
18.98
16.35
14.05
16.15
15.79
17.29
20.73
16.15
18.14
47
16.77
Return on equity%
29.98
30.22
27.66
30.18
32.83
30.20
31.17
28.65
27.54
25.74
28.24
28.65
30.08
20
18.63
Return on assets%
9.81
9.82
11.49
9.32
9.06
10.35
11.62
14.14
15.33
15.75
28.23
14.14
10.92
11
9.84
EPS$
5.18
5.63
5.20
5.26
5.62
5.97
6.86
6.42
7.29
7.44
10.49
5.77%
4.63%
—
16.74
EPS growth%
15.24
13.26
12.36
14.07
12.22
9.89
12.13
14.02
16.29
16.77
25.66
14.02
13.64
14
4.64
Bookvalue per sh$
10.05
10.99
11.24
10.00
10.40
10.11
8.96
8.94
9.65
10.16
6.55
(0.46%)
(0.65%)
—
2.48
FCF per share$
3.04
3.14
3.13
3.25
3.22
3.35
3.10
2.96
2.68
2.76
6.27
(3.01%)
0.35%
—
4.63
Dividend per sh$
6.89
7.98
9.05
9.83
10.37
10.67
10.12
11.16
12.49
13.72
2.13
5.76%
8.49%
—
29.96
Div yield (avg)%
13.52
12.03
10.95
11.21
13.25
15.07
16.93
16.62
15.72
15.49
18.89
15.72
14.29
59
21.93
Payout ratio%
33.78
31.28
32.14
31.71
33.00
30.83
31.46
32.97
34.48
31.84
29.05
31.84
31.99
31
104.1
Shares (diluted)M
103.7
96.44
104.3
117.6
109.4
107.5
104.5
103.7
96.80
88.51
107.2
(4.15%)
(2.16%)
14
24.98
Buyback yield%
20.21
19.88
18.32
19.73
19.89
22.79
22.78
20.60
18.26
15.49
25.77
20.60
19.89
72
0.224
D/E ratiox
0.838
0.912
1.048
1.227
1.178
1.209
1.184
1.318
1.480
1.413
0.951
1.318
1.196
59
0.766
Enterprise value$B
0.571
0.587
0.682
0.791
0.860
0.996
1.180
1.211
1.279
1.413
1.336
10.44%
9.44%
73
1.109
LT debt$B
1.516
1.609
1.701
1.673
1.838
1.951
2.222
2.564
2.690
2.587
0.165
7.08%
6.91%
82
Revenue
$1.277B
3.38%
1.00×
Cost of revenue
$803.0M
3.21%
0.98×
Operating expenses
$216.5M
3.19%
0.98×
Spread over hurdle
(5.20%)