0.481
Revenue$B
1.316
1.326
1.361
1.397
1.388
1.419
1.404
1.392
1.421
1.464
0.495
1.07%
1.03%
84
3.21
Revenue growth%
29.70
29.46
31.87
30.90
28.60
29.47
27.15
27.81
27.40
29.27
17.48
27.81
29.36
27
14.99
Gross margin%
15.52
18.23
20.95
18.97
20.22
17.62
19.05
16.82
15.23
13.10
16.94
16.82
17.93
61
2.98
Operating margin%
3.40
2.94
1.94
4.03
2.56
4.45
2.15
3.30
4.39
7.39
15.12
4.39
3.35
89
16.75
Net margin%
9.78
9.47
10.70
11.41
9.36
12.35
11.10
12.51
12.89
9.93
4.99
12.35
10.90
85
35.48
P/E ratio (avg)x
44.39
46.06
47.82
53.22
57.28
66.64
75.67
83.55
81.78
95.12
6.955
81.78
61.96
18
9.951
EV/EBITx
28.17
27.61
28.53
26.30
28.70
30.26
31.46
34.65
34.89
34.56
25.93
34.56
29.48
8
7.35
FCF yield (avg)%
14.00
11.80
13.30
11.96
10.94
8.91
7.76
7.00
7.58
9.46
4.88
7.76
10.20
50
14.15
FCF margin%
12.61
15.17
12.62
15.18
17.82
20.59
21.99
23.99
22.03
24.49
23.27
22.03
19.21
58
1.722
FCF / Net incomex
0.701
0.666
0.746
0.781
0.801
0.899
0.972
0.984
0.956
0.906
0.567
0.956
0.850
32
12.56
ROIC%
1.79
2.80
0.53
0.40
1.85
3.77
1.63
3.23
4.55
2.75
11.60
3.23
2.30
28
12.15
Return on equity%
30.60
32.02
34.82
33.64
34.56
36.32
36.39
36.61
35.49
35.13
10.68
36.32
34.97
92
19.99
Return on assets%
2.73
1.77
0.40
0.75
1.98
4.28
2.33
0.40
1.21
0.40
20.01
1.21
1.49
22
0.59
EPS$
0.73
0.84
0.92
1.04
1.22
1.19
1.38
1.44
1.44
1.65
0.65
6.25%
9.43%
—
13.94
EPS growth%
20.53
18.56
16.49
18.98
20.71
19.48
21.38
22.66
22.73
20.69
16.13
21.38
20.61
82
1.02
Bookvalue per sh$
0.72
0.81
0.92
0.97
0.91
0.98
1.02
1.14
1.08
1.06
1.00
3.11%
3.33%
—
1.52
FCF per share$
0.74
0.68
0.77
0.68
0.72
0.76
0.82
0.89
0.93
1.01
1.08
7.03%
4.09%
—
1.25
Dividend per sh$
0.25
0.26
0.25
0.27
0.23
0.22
0.22
0.22
0.22
0.22
1.61
(0.91%)
(2.45%)
—
27.50
Div yield (avg)%
9.12
9.56
11.00
8.62
8.56
7.05
4.86
3.98
6.54
5.97
17.98
5.97
7.80
89
8.28
Payout ratio%
11.68
14.37
16.43
17.12
14.39
12.55
14.83
15.98
13.03
13.95
27.65
13.95
14.38
90
283.7
Shares (diluted)M
291.8
269.3
291.7
260.9
237.2
227.1
226.1
246.1
231.5
232.8
291.2
(0.37%)
(1.61%)
7
9.83
Buyback yield%
23.44
23.75
22.40
21.04
22.98
24.04
25.88
28.31
25.60
26.18
24.11
25.88
23.89
14
1.638
D/E ratiox
0.735
0.734
0.746
0.737
0.765
0.707
0.735
0.842
0.817
0.806
0.716
0.806
0.741
93
915.7
Enterprise value$M
769.0
763.9
753.9
757.0
741.8
846.2
805.5
865.8
857.8
911.6
152.4
4.21%
1.41%
7
842.1
LT debt$M
585.0
525.1
535.4
477.1
500.0
503.7
456.4
496.8
552.8
566.9
389.4
2.55%
0.21%
10
Revenue
$1.464B
1.03%
1.00×
Cost of revenue
$1.025B
1.03%
1.00×
Operating expenses
$303.1M
0.65%
0.96×
Goodwill & intangibles
16.40%
Spread over hurdle
(3.17%)