0.873
Revenue$B
0.592
0.624
0.647
0.698
0.723
0.779
0.839
0.899
0.971
1.010
0.897
6.91%
5.86%
44
21.97
Revenue growth%
29.74
30.75
33.37
36.35
38.35
35.50
35.67
34.11
34.40
34.76
10.23
34.76
34.58
82
16.59
Gross margin%
6.52
4.45
4.21
6.34
4.14
6.62
5.30
7.98
6.35
3.68
29.97
6.35
5.82
40
22.49
Operating margin%
24.47
23.87
26.46
24.28
25.73
23.17
21.76
20.95
21.47
18.58
6.77
21.47
23.52
71
9.50
Net margin%
9.43
11.78
11.04
10.54
9.64
7.64
6.28
4.27
3.84
5.56
16.26
5.56
8.54
49
19.92
P/E ratio (avg)x
24.29
25.24
22.97
23.78
26.08
25.81
25.00
22.15
20.39
21.41
7.338
22.15
24.04
68
14.70
EV/EBITx
26.18
24.78
22.94
26.34
24.02
23.70
21.89
24.56
22.66
25.07
30.21
23.70
24.29
6
19.52
FCF yield (avg)%
9.66
8.38
5.78
5.97
7.95
6.17
7.90
9.62
7.62
6.96
26.57
7.62
7.76
66
14.55
FCF margin%
20.50
20.80
18.53
19.54
16.84
18.83
18.89
15.91
17.56
15.54
25.08
17.56
18.68
71
1.208
FCF / Net incomex
0.585
0.692
0.778
0.928
0.982
1.100
1.321
1.332
1.545
1.599
0.317
1.332
1.041
95
20.88
ROIC%
19.96
20.57
18.35
15.38
17.50
18.92
16.19
14.13
15.29
13.21
8.23
15.29
16.84
14
11.82
Return on equity%
34.05
35.71
37.15
37.56
40.47
41.87
44.58
42.20
40.20
38.61
27.93
41.87
39.41
70
3.16
Return on assets%
14.87
14.29
12.33
10.68
12.70
10.42
9.75
7.97
5.45
6.70
16.81
7.97
10.55
15
1.64
EPS$
1.23
1.06
1.04
1.03
1.12
1.03
0.92
0.97
0.86
0.94
1.75
(3.51%)
(3.98%)
—
16.83
EPS growth%
9.22
6.62
5.37
5.23
2.97
4.18
1.41
2.88
0.42
3.36
8.07
2.88
3.77
68
4.77
Bookvalue per sh$
2.91
3.02
2.71
2.58
2.26
2.13
1.91
1.81
1.67
1.56
4.54
(7.15%)
(6.88%)
—
4.52
FCF per share$
2.92
2.89
2.87
2.77
2.77
3.32
3.94
3.98
4.22
4.61
0.99
10.72%
5.44%
—
2.82
Dividend per sh$
0.74
0.71
0.77
0.78
0.73
0.77
0.85
0.90
0.84
0.85
3.27
2.98%
0.81%
—
18.36
Div yield (avg)%
1.09
0.66
3.54
6.02
3.85
3.80
1.85
0.40
1.19
0.40
17.28
1.19
1.52
56
15.73
Payout ratio%
20.53
18.59
18.72
19.77
19.06
20.80
19.07
20.65
18.76
19.05
25.67
19.07
19.06
88
116.5
Shares (diluted)M
105.2
108.0
109.0
110.4
106.9
90.66
97.84
94.05
90.10
94.68
119.3
(2.40%)
(2.56%)
39
28.03
Buyback yield%
19.52
20.74
21.72
22.47
25.46
28.09
30.43
33.38
31.18
31.81
26.11
31.18
26.77
48
1.408
D/E ratiox
0.533
0.539
0.593
0.556
0.513
0.526
0.549
0.546
0.564
0.600
1.018
0.549
0.547
33
0.487
Enterprise value$B
0.917
0.922
0.894
1.031
0.971
0.976
0.937
1.065
1.155
1.147
0.551
3.38%
3.15%
73
0.373
LT debt$B
0.418
0.507
0.556
0.577
0.665
0.665
0.654
0.642
0.702
0.849
1.057
4.99%
7.98%
40
Revenue
$1.010B
5.86%
1.00×
Cost of revenue
$649.2M
6.05%
1.02×
Operating expenses
$224.0M
5.66%
0.98×
Spread over hurdle
(1.57%)