0.358
Revenue$B
0.669
0.702
0.742
0.787
0.833
0.882
0.941
0.977
1.028
1.070
0.368
5.13%
5.63%
93
16.53
Revenue growth%
5.95
3.70
3.36
4.99
4.29
4.60
5.93
5.49
6.89
8.59
6.65
5.93
5.24
80
10.37
Gross margin%
11.33
12.21
10.46
8.86
9.51
9.07
10.98
10.60
12.05
12.45
9.11
10.98
10.79
36
27.03
Operating margin%
28.11
31.03
32.25
29.74
32.67
30.94
32.82
34.15
37.14
38.52
29.65
34.15
32.46
81
2.35
Net margin%
9.80
7.50
4.78
3.03
2.68
2.65
2.86
5.10
4.22
6.86
17.96
4.22
4.50
9
36.12
P/E ratio (avg)x
47.70
49.87
56.53
67.20
71.70
81.84
92.46
100.9
106.9
107.4
11.10
100.9
76.77
90
7.948
EV/EBITx
12.39
12.82
13.36
12.56
13.07
13.83
12.77
12.35
11.34
10.64
33.09
12.35
12.67
43
7.16
FCF yield (avg)%
34.07
33.12
31.26
31.13
32.56
29.94
31.97
32.82
31.23
30.74
26.28
31.23
31.61
72
4.17
FCF margin%
30.67
28.75
28.37
26.75
25.98
23.80
22.11
20.32
19.61
16.67
27.78
20.32
24.89
13
1.605
FCF / Net incomex
0.967
0.996
0.932
0.844
0.786
0.780
0.718
0.800
0.768
0.821
0.917
0.780
0.811
83
13.33
ROIC%
24.31
24.10
22.14
23.95
25.25
25.28
22.58
19.64
17.35
15.95
16.04
19.64
23.27
85
12.32
Return on equity%
8.72
9.74
7.52
5.18
3.26
4.80
4.25
3.48
2.45
0.40
21.86
3.48
4.53
48
3.22
Return on assets%
14.62
16.02
13.76
11.37
10.56
11.72
12.44
11.16
14.01
13.77
24.90
12.44
13.10
92
2.96
EPS$
1.43
1.56
1.71
1.79
1.97
2.03
2.13
2.07
2.36
2.51
3.30
5.02%
6.45%
—
10.49
EPS growth%
9.11
10.05
11.84
14.19
15.24
14.18
15.23
17.52
19.95
17.26
9.27
17.26
14.71
5
2.04
Bookvalue per sh$
2.17
2.21
2.18
2.37
2.39
2.29
2.25
2.23
2.32
2.12
2.96
(2.39%)
0.10%
—
0.53
FCF per share$
1.52
1.50
1.67
1.69
1.92
1.86
1.82
1.96
2.10
2.19
2.45
2.69%
4.69%
—
1.57
Dividend per sh$
3.21
3.65
3.57
3.62
3.58
3.96
3.63
3.60
3.39
3.45
2.80
(0.73%)
1.91%
—
5.93
Div yield (avg)%
2.49
3.03
3.61
4.17
1.55
2.98
1.79
3.42
5.65
3.84
28.43
3.42
3.23
9
18.66
Payout ratio%
10.76
11.46
10.49
12.07
13.76
13.42
15.91
13.45
10.99
8.82
15.72
13.42
11.77
15
126.4
Shares (diluted)M
202.7
196.8
210.4
221.7
242.0
226.4
229.6
242.2
242.2
227.1
125.6
(1.27%)
2.31%
6
14.88
Buyback yield%
13.33
16.25
15.29
17.64
15.91
16.29
18.29
20.29
19.01
17.47
2.25
18.29
16.88
19
0.593
D/E ratiox
1.359
1.393
1.379
1.567
1.680
1.820
1.843
2.092
2.026
2.303
0.330
2.026
1.750
65
553.9
Enterprise value$M
322.5
337.0
322.2
338.0
297.9
300.4
270.0
244.6
262.1
286.7
650.0
(0.77%)
(2.39%)
83
0.867
LT debt$B
0.797
0.847
0.927
0.886
1.024
0.977
0.941
0.987
1.107
1.098
1.178
1.40%
3.81%
12
Revenue
$1.070B
5.63%
1.00×
Cost of revenue
$536.9M
5.74%
1.01×
Operating expenses
$226.5M
5.46%
0.98×
Goodwill & intangibles
17.60%
Spread over hurdle
(5.86%)