0.837
Revenue$B
1.053
1.053
1.075
1.103
1.105
1.130
1.136
1.167
1.221
1.236
0.904
2.27%
1.94%
9
7.41
Revenue growth%
9.82
8.87
9.53
7.12
9.47
9.43
9.96
10.14
8.96
11.48
16.65
9.96
9.50
81
21.22
Gross margin%
22.36
24.09
26.66
29.46
32.41
31.91
31.82
29.94
29.34
28.93
25.36
29.94
29.40
65
16.47
Operating margin%
20.58
22.13
23.58
24.12
22.90
23.39
25.97
26.16
23.45
22.44
23.80
23.45
23.42
34
18.89
Net margin%
18.94
17.69
17.48
18.18
18.55
18.88
19.43
18.27
15.63
18.19
15.07
18.27
18.23
25
10.76
P/E ratio (avg)x
42.21
46.06
47.33
48.13
53.72
54.69
52.91
54.43
59.21
65.03
33.47
54.69
53.32
58
11.62
EV/EBITx
26.20
25.37
27.92
27.96
27.99
28.36
32.13
36.35
37.96
35.03
34.78
35.03
28.18
75
20.31
FCF yield (avg)%
4.99
7.66
7.30
4.83
5.83
7.92
9.62
7.53
8.19
10.99
9.58
8.19
7.60
6
8.00
FCF margin%
1.80
0.40
1.69
0.91
0.40
1.64
0.40
2.67
4.97
2.75
27.94
2.67
1.66
57
1.134
FCF / Net incomex
2.110
1.934
2.164
2.329
2.467
2.439
2.644
2.962
3.078
3.009
1.314
2.962
2.453
6
22.00
ROIC%
18.93
20.38
21.19
19.73
21.51
23.29
21.95
24.01
23.62
24.76
14.79
23.62
21.73
38
16.09
Return on equity%
26.12
27.25
28.18
31.13
32.74
35.34
35.82
34.04
32.63
29.99
13.83
34.04
31.88
92
14.44
Return on assets%
29.97
29.98
32.80
34.34
32.79
31.97
31.21
33.64
33.39
32.79
16.69
32.79
32.79
8
7.95
EPS$
1.66
1.82
1.76
1.96
1.91
1.81
1.96
2.02
1.85
1.70
8.87
(2.34%)
0.27%
—
5.55
EPS growth%
5.98
7.92
7.02
4.77
2.20
1.64
3.00
3.02
4.34
3.75
21.37
3.02
4.04
33
7.27
Bookvalue per sh$
11.03
12.81
13.86
15.00
14.50
15.38
15.09
16.92
16.49
16.92
6.05
3.14%
4.94%
—
2.58
FCF per share$
5.05
5.84
5.89
6.18
6.40
7.51
8.73
9.86
9.59
9.79
3.91
8.87%
6.73%
—
1.22
Dividend per sh$
2.15
2.28
2.26
2.09
2.00
2.00
1.99
1.87
1.99
2.13
3.57
1.33%
0.22%
—
21.91
Div yield (avg)%
0.40
2.58
0.40
0.40
1.04
0.40
0.40
2.56
0.40
0.40
14.72
0.40
0.40
17
22.56
Payout ratio%
32.70
31.47
30.30
31.55
30.33
28.76
28.69
28.15
30.95
33.19
29.75
28.76
30.64
22
118.5
Shares (diluted)M
143.7
163.1
174.6
183.3
213.4
250.0
279.4
319.8
358.6
419.7
122.4
14.49%
12.26%
87
23.94
Buyback yield%
23.33
25.22
22.51
20.61
17.79
17.08
19.00
20.43
21.70
23.05
12.77
20.43
21.15
9
0.281
D/E ratiox
2.001
2.203
2.155
2.306
2.383
2.322
2.193
2.112
2.187
2.322
1.682
2.193
2.198
17
0.500
Enterprise value$B
1.133
1.166
1.258
1.252
1.355
1.370
1.451
1.460
1.611
1.553
0.809
2.77%
4.54%
93
209.2
LT debt$M
204.8
214.5
231.6
254.7
253.7
261.6
269.0
281.0
294.4
274.9
876.9
1.62%
3.30%
86
Revenue
$1.236B
1.94%
1.00×
Cost of revenue
$726.3M
1.99%
1.00×
Operating expenses
$152.0M
1.34%
0.94×
Goodwill & intangibles
15.88%
Spread over hurdle
16.38%