1.249
Revenue$B
1.057
1.089
1.118
1.166
1.191
1.215
1.247
1.282
1.321
1.384
1.318
3.05%
3.42%
16
20.29
Revenue growth%
20.55
19.81
21.82
23.29
26.13
25.12
22.15
19.70
22.11
22.08
2.67
22.11
22.09
26
28.12
Gross margin%
22.92
21.26
23.32
25.02
24.40
23.93
21.67
19.30
20.42
23.01
29.96
21.67
22.96
34
23.53
Operating margin%
12.54
11.22
12.17
13.11
16.02
16.54
14.32
14.69
13.00
12.28
18.06
14.32
13.06
51
16.85
Net margin%
7.90
6.49
9.18
12.06
11.45
12.12
12.61
12.72
13.37
12.41
6.83
12.61
12.09
83
36.40
P/E ratio (avg)x
29.34
30.66
26.95
23.94
21.19
22.80
21.99
22.46
22.22
20.19
15.11
22.22
22.63
29
37.40
EV/EBITx
25.23
23.36
21.01
19.04
20.81
22.32
21.90
23.82
24.04
25.49
24.55
23.82
22.84
24
7.42
FCF yield (avg)%
1.89
2.16
2.67
5.08
4.43
6.40
7.43
6.86
6.88
5.64
22.88
6.86
5.36
33
21.27
FCF margin%
13.39
12.49
10.49
9.52
6.62
8.65
6.15
6.94
8.34
6.66
8.47
6.94
8.49
90
0.628
FCF / Net incomex
0.425
0.432
0.471
0.491
0.485
0.542
0.523
0.558
0.634
0.703
1.283
0.558
0.507
21
23.17
ROIC%
16.12
13.98
14.96
12.65
13.54
12.60
11.17
13.98
16.81
13.92
27.18
13.92
13.95
31
24.31
Return on equity%
14.14
11.46
12.71
11.23
13.60
12.03
12.49
14.66
12.27
12.19
4.89
12.27
12.38
75
20.24
Return on assets%
2.68
3.33
2.91
3.78
3.73
4.30
6.43
8.65
10.57
11.26
17.45
8.65
4.04
60
2.56
EPS$
1.93
2.08
2.29
2.19
2.18
2.17
2.43
2.33
2.33
2.34
2.80
1.42%
2.93%
—
25.52
EPS growth%
22.01
23.66
21.04
21.14
20.83
21.92
22.34
25.31
22.98
24.47
25.25
22.98
22.18
49
7.86
Bookvalue per sh$
2.29
2.03
1.92
1.94
1.73
1.62
1.48
1.30
1.14
1.16
4.23
(7.74%)
(7.39%)
—
3.68
FCF per share$
6.19
6.53
6.22
6.09
6.22
6.63
7.10
7.16
6.83
7.35
2.76
3.42%
1.37%
—
3.58
Dividend per sh$
5.70
6.01
6.18
5.82
5.23
4.68
4.87
4.84
4.72
4.29
5.22
(3.89%)
(2.80%)
—
2.30
Div yield (avg)%
10.41
8.69
6.07
4.74
7.65
9.90
8.36
9.12
6.77
8.84
10.61
8.84
8.53
65
25.14
Payout ratio%
5.32
7.20
9.44
6.70
7.68
8.17
8.15
11.13
11.13
9.45
2.29
9.45
8.16
88
124.6
Shares (diluted)M
157.8
184.6
185.3
180.1
171.5
198.9
212.1
199.9
228.4
255.6
122.0
8.31%
6.29%
69
18.74
Buyback yield%
2.81
3.65
6.06
6.13
6.37
5.68
2.88
0.40
2.14
2.42
6.66
2.42
3.26
21
1.571
D/E ratiox
0.375
0.417
0.402
0.389
0.419
0.452
0.469
0.502
0.573
0.567
1.709
0.502
0.436
63
0.663
Enterprise value$B
1.741
1.722
1.710
1.610
1.597
1.640
1.664
1.874
2.142
2.296
0.168
7.53%
4.16%
47
255.5
LT debt$M
245.2
243.1
287.1
343.5
378.2
425.0
438.7
432.7
467.8
462.2
994.7
4.09%
6.39%
58
Revenue
$1.384B
3.42%
1.00×
Cost of revenue
$934.1M
3.49%
1.01×
Operating expenses
$263.4M
3.52%
1.01×
Spread over hurdle
(0.87%)