0.249
Revenue$B
0.555
0.614
0.681
0.742
0.812
0.878
0.962
1.043
1.149
1.229
0.259
8.64%
9.18%
55
7.61
Revenue growth%
16.26
19.01
18.11
20.34
22.89
22.37
22.66
19.91
21.98
19.81
8.58
21.98
20.12
15
18.06
Gross margin%
16.57
17.25
19.69
20.71
22.07
24.63
23.90
23.43
22.85
20.27
19.95
23.43
21.39
64
16.82
Operating margin%
22.50
23.33
20.46
19.11
18.67
16.12
18.34
18.75
20.49
20.66
20.35
18.75
19.78
41
16.61
Net margin%
11.81
12.58
12.35
12.43
10.24
10.83
11.28
11.77
9.05
8.61
15.67
10.83
11.52
36
32.64
P/E ratio (avg)x
11.77
12.73
14.47
14.04
15.98
17.08
17.47
18.39
18.77
19.39
9.504
18.39
16.53
62
6.586
EV/EBITx
52.25
53.03
59.51
67.93
69.26
71.07
67.08
70.38
77.10
78.06
19.84
71.07
68.60
87
24.55
FCF yield (avg)%
25.98
25.02
22.33
19.95
22.92
24.34
24.43
24.26
24.77
24.25
3.67
24.34
24.30
71
17.07
FCF margin%
17.93
17.69
15.83
18.50
20.96
20.51
23.42
25.62
24.83
24.25
9.46
24.25
20.74
64
0.676
FCF / Net incomex
0.386
0.340
0.323
0.308
0.299
0.318
0.300
0.335
0.370
0.329
1.461
0.329
0.326
60
17.74
ROIC%
0.40
0.40
1.83
4.37
6.95
7.16
9.15
11.38
12.95
14.48
5.98
11.38
7.05
11
22.49
Return on equity%
0.69
3.56
4.62
3.32
5.30
5.98
8.73
6.23
8.18
10.62
29.83
8.18
5.64
87
18.23
Return on assets%
19.37
22.15
20.70
17.85
18.10
18.82
16.82
16.56
17.59
16.20
21.03
16.82
17.98
32
4.10
EPS$
3.59
3.28
3.42
3.10
2.94
3.13
3.30
3.56
3.43
3.25
4.57
2.04%
(2.15%)
—
5.34
EPS growth%
25.02
27.66
28.73
26.08
27.73
27.19
26.66
28.30
25.48
23.13
29.75
26.66
26.93
93
5.26
Bookvalue per sh$
13.58
13.31
14.03
16.89
16.77
19.37
23.17
27.81
32.23
35.95
10.70
16.47%
10.90%
—
6.98
FCF per share$
9.10
8.46
7.64
8.29
7.58
7.18
7.89
7.48
6.82
6.90
4.31
(1.88%)
(1.76%)
—
5.32
Dividend per sh$
4.21
3.87
4.26
4.11
3.73
3.70
3.37
3.29
3.18
3.60
4.49
(0.70%)
(1.49%)
—
11.05
Div yield (avg)%
20.25
22.89
23.89
22.33
19.93
17.08
15.94
18.32
18.95
17.68
26.00
17.68
19.44
59
15.89
Payout ratio%
17.95
18.56
20.54
20.99
22.86
23.59
23.31
23.48
25.92
25.40
16.23
23.59
23.09
89
67.22
Shares (diluted)M
75.93
73.62
79.31
73.96
79.14
81.52
80.29
87.17
99.82
95.16
67.28
3.76%
1.47%
57
14.79
Buyback yield%
28.14
28.42
26.55
28.68
29.80
31.01
30.88
30.14
30.45
31.63
24.58
30.88
29.97
50
0.367
D/E ratiox
0.657
0.664
0.760
0.692
0.635
0.728
0.697
0.694
0.658
0.663
1.232
0.694
0.678
33
375.0
Enterprise value$M
194.8
188.3
203.6
186.3
177.6
184.4
175.0
160.8
169.7
167.7
914.8
(1.14%)
(2.43%)
32
0.135
LT debt$B
1.029
1.028
0.975
1.012
1.031
1.162
1.222
1.261
1.370
1.322
1.083
5.10%
2.85%
90
Revenue
$1.229B
9.18%
1.00×
Cost of revenue
$860.4M
9.18%
1.00×
Operating expenses
$265.7M
9.56%
1.04×
Spread over hurdle
(2.60%)