0.917
Revenue$B
0.823
0.896
0.943
1.027
1.084
1.153
1.258
1.339
1.431
1.519
0.970
6.97%
6.87%
70
24.74
Revenue growth%
6.47
9.41
11.05
12.84
11.06
11.24
9.73
8.08
9.77
10.71
6.44
9.77
10.24
56
27.26
Gross margin%
23.29
22.53
23.72
25.97
27.91
29.26
26.60
23.84
20.96
22.69
10.83
23.84
23.78
36
16.91
Operating margin%
8.67
9.22
8.40
8.33
7.82
9.75
10.60
8.67
6.34
8.53
2.46
8.67
8.60
92
12.72
Net margin%
22.82
25.55
28.11
25.53
25.58
27.66
28.60
29.71
26.89
28.43
25.00
28.43
27.27
6
22.21
P/E ratio (avg)x
33.18
35.28
34.10
33.39
30.86
32.56
29.72
31.03
33.03
31.01
30.29
31.03
32.80
18
8.281
EV/EBITx
12.22
12.47
13.47
14.95
15.18
16.01
15.49
17.69
17.31
16.26
23.90
16.26
15.34
32
16.12
FCF yield (avg)%
16.83
14.58
14.23
16.86
16.30
18.56
20.38
22.81
20.71
18.88
21.86
20.38
17.71
73
12.74
FCF margin%
26.59
28.06
27.75
28.24
28.21
30.25
31.46
30.60
28.15
28.60
17.29
30.25
28.22
95
1.360
FCF / Net incomex
0.754
0.807
0.813
0.868
0.808
0.751
0.670
0.611
0.611
0.639
0.774
0.639
0.752
88
9.51
ROIC%
14.87
14.68
16.25
18.67
17.28
20.11
19.46
17.37
19.71
21.17
23.47
19.71
18.02
65
2.77
Return on equity%
15.77
17.09
16.16
16.80
16.12
14.83
12.16
12.41
11.63
13.00
10.82
12.41
15.30
19
12.18
Return on assets%
9.95
12.15
12.47
15.04
16.51
14.88
16.33
18.69
16.76
14.35
17.02
16.33
14.96
86
5.08
EPS$
34.37
33.95
35.78
41.94
48.16
53.36
52.02
60.32
71.21
82.92
5.23
11.48%
11.03%
—
17.01
EPS growth%
4.88
6.07
4.46
4.49
1.73
0.40
0.40
3.21
2.43
0.40
8.48
0.40
2.82
64
23.66
Bookvalue per sh$
8.82
8.72
9.20
9.43
10.81
12.20
11.93
11.50
13.14
14.37
9.68
5.86%
5.05%
—
10.06
FCF per share$
19.89
21.57
24.86
29.09
29.30
32.19
32.82
37.61
37.05
42.77
7.41
7.86%
8.28%
—
14.59
Dividend per sh$
31.55
29.87
27.26
27.08
29.53
29.77
27.15
29.50
32.12
34.60
10.10
3.22%
1.93%
—
28.42
Div yield (avg)%
27.21
29.55
27.08
25.10
24.47
24.40
26.57
27.23
24.95
26.61
2.08
26.57
26.59
74
29.11
Payout ratio%
11.18
10.20
12.82
11.56
13.77
16.49
13.50
15.09
15.66
12.83
25.98
15.09
13.16
36
34.09
Shares (diluted)M
32.40
30.53
31.34
28.04
29.41
27.88
24.90
25.60
28.15
29.69
33.50
0.19%
(1.10%)
8
19.79
Buyback yield%
9.80
9.01
10.58
8.37
7.23
6.02
5.07
6.54
9.27
11.42
18.64
6.54
8.69
72
0.202
D/E ratiox
0.798
0.784
0.727
0.696
0.626
0.602
0.652
0.698
0.692
0.749
0.722
0.692
0.697
38
477.5
Enterprise value$M
781.3
776.0
744.8
705.9
713.5
794.3
803.7
788.3
802.8
903.9
666.3
4.84%
2.07%
53
0.440
LT debt$B
0.880
0.979
1.052
1.056
1.097
1.271
1.425
1.471
1.660
1.661
0.277
8.66%
7.16%
62
Revenue
$1.519B
6.87%
1.00×
Cost of revenue
$852.0M
6.84%
1.00×
Operating expenses
$243.0M
6.70%
0.98×
Goodwill & intangibles
16.87%
Spread over hurdle
64.17%