1.489
Revenue$B
1.733
1.723
1.773
1.791
1.796
1.795
1.803
1.863
1.892
1.973
1.580
1.89%
1.54%
22
8.26
Revenue growth%
12.68
14.37
11.57
13.83
11.92
9.14
11.58
13.87
14.30
12.87
28.32
12.87
12.78
92
3.93
Gross margin%
8.28
6.92
7.44
4.53
7.04
6.94
9.17
11.56
10.70
12.31
3.79
10.70
7.86
36
7.95
Operating margin%
2.07
0.40
0.40
1.04
0.40
0.40
0.40
0.40
0.40
0.40
7.11
0.40
0.40
23
25.66
Net margin%
3.17
5.13
2.54
0.40
1.25
1.59
0.40
0.40
0.40
1.79
7.01
0.40
1.42
9
10.79
P/E ratio (avg)x
58.85
58.23
70.19
77.82
79.95
91.96
95.96
115.9
120.0
143.5
31.61
115.9
85.95
35
30.84
EV/EBITx
44.60
47.31
53.42
58.11
61.69
62.02
69.41
70.24
71.03
80.08
36.96
70.24
61.86
93
24.82
FCF yield (avg)%
1.81
0.50
2.63
1.01
0.40
0.40
2.77
3.42
4.65
2.44
6.42
2.77
2.13
42
13.23
FCF margin%
18.38
15.76
18.02
18.55
17.63
18.70
18.26
18.92
19.11
19.07
21.95
18.92
18.46
37
0.929
FCF / Net incomex
0.742
0.767
0.693
0.706
0.638
0.606
0.599
0.608
0.533
0.579
0.407
0.599
0.623
69
23.56
ROIC%
6.00
4.78
7.26
6.74
6.52
4.92
3.47
4.50
3.54
3.13
8.35
3.54
4.85
91
29.82
Return on equity%
19.43
18.41
18.00
19.18
21.46
23.39
21.90
21.41
22.11
22.68
4.61
22.11
21.44
61
25.72
Return on assets%
11.21
10.31
8.81
5.85
7.25
7.15
6.77
7.92
5.65
7.14
8.31
7.14
7.20
12
5.80
EPS$
9.51
11.42
11.73
13.31
15.14
18.00
17.45
19.59
21.22
23.33
6.43
9.03%
9.34%
—
9.05
EPS growth%
14.70
13.73
11.30
10.61
8.42
5.51
5.71
3.01
4.59
1.97
9.81
4.59
7.06
31
4.81
Bookvalue per sh$
7.74
8.40
8.39
8.70
8.44
8.43
9.25
9.66
10.07
11.00
5.39
5.44%
2.66%
—
9.98
FCF per share$
16.43
16.30
18.71
18.87
21.66
23.77
24.37
28.88
30.30
34.68
4.34
9.87%
9.70%
—
8.94
Dividend per sh$
7.87
7.35
7.08
7.12
7.82
8.51
8.50
7.83
8.52
8.36
7.40
1.35%
(0.80%)
—
22.43
Div yield (avg)%
10.62
9.57
7.54
9.70
12.28
9.54
11.73
12.34
12.76
14.01
22.69
12.34
11.17
67
5.68
Payout ratio%
13.77
12.89
11.42
10.04
7.29
6.73
4.38
1.57
0.40
0.40
15.61
1.57
7.01
74
138.1
Shares (diluted)M
133.1
132.2
123.7
131.8
140.2
133.3
141.3
136.0
125.0
111.4
140.1
(4.50%)
(1.08%)
80
28.39
Buyback yield%
4.36
7.33
10.05
12.09
13.50
15.66
18.47
17.13
14.31
15.79
11.40
15.79
13.91
59
1.409
D/E ratiox
1.094
1.025
1.032
0.961
0.991
1.015
0.890
0.834
0.801
0.794
0.182
0.834
0.976
89
0.322
Enterprise value$B
1.132
1.232
1.105
1.133
1.041
0.987
0.962
0.879
0.872
0.899
0.862
(2.90%)
(2.35%)
32
1,251
LT debt$M
113.2
124.2
125.7
136.5
126.2
127.1
126.9
131.8
150.2
170.5
590.2
6.20%
4.94%
16
Revenue
$1.973B
1.54%
1.00×
Cost of revenue
$1.174B
1.51%
1.00×
Operating expenses
$338.4M
1.63%
1.01×
Spread over hurdle
63.07%