2.048
Revenue$B
1.315
1.374
1.475
1.543
1.635
1.690
1.761
1.833
1.958
2.100
2.103
5.13%
5.58%
42
29.75
Revenue growth%
26.21
24.09
23.83
20.87
19.28
19.15
20.68
19.69
18.59
16.22
6.56
19.15
20.18
9
11.11
Gross margin%
12.12
13.73
12.28
10.94
12.08
13.44
13.18
12.64
12.39
12.19
8.02
12.64
12.34
70
23.79
Operating margin%
23.47
23.47
21.87
23.72
23.57
24.91
26.16
26.32
27.74
30.71
14.46
26.32
24.31
29
30.00
Net margin%
20.24
22.89
23.81
26.63
27.39
29.02
29.12
31.64
32.43
34.04
14.95
31.64
28.20
90
20.41
P/E ratio (avg)x
20.11
20.11
17.70
17.90
19.28
16.43
13.88
14.14
12.82
10.81
7.961
13.88
17.06
9
6.942
EV/EBITx
42.51
46.96
52.00
51.93
53.49
61.59
63.19
73.22
73.47
71.33
15.73
71.33
57.54
25
17.30
FCF yield (avg)%
1.68
3.31
1.93
0.40
3.02
4.12
6.26
6.08
8.41
10.55
29.83
6.26
3.71
64
2.69
FCF margin%
25.93
24.83
25.84
24.75
24.07
21.11
21.62
18.64
18.17
15.48
19.81
18.64
22.85
21
1.437
FCF / Net incomex
0.262
0.250
0.250
0.260
0.276
0.245
0.245
0.260
0.244
0.249
0.553
0.245
0.250
38
25.01
ROIC%
3.78
4.92
6.36
6.97
4.56
3.11
0.87
3.85
4.14
4.91
25.20
3.85
4.35
44
10.20
Return on equity%
18.67
17.45
18.69
17.18
16.68
19.43
19.31
21.03
19.47
20.18
7.60
19.47
19.00
85
19.16
Return on assets%
1.33
2.68
0.40
1.26
0.96
2.16
2.79
2.45
4.37
6.49
10.06
2.79
2.31
66
1.24
EPS$
0.90
1.00
1.00
1.08
1.08
1.04
0.93
0.98
0.95
0.95
1.39
(2.45%)
0.01%
—
2.97
EPS growth%
32.15
34.60
36.32
33.56
31.55
28.95
27.70
25.02
24.40
23.13
10.18
25.02
30.25
63
0.25
Bookvalue per sh$
0.68
0.63
0.60
0.59
0.50
0.49
0.52
0.51
0.52
0.49
0.28
(0.53%)
(4.56%)
—
0.79
FCF per share$
0.47
0.51
0.56
0.58
0.56
0.58
0.60
0.56
0.56
0.62
0.66
2.21%
3.76%
—
0.98
Dividend per sh$
0.79
0.83
0.77
0.86
0.90
0.98
1.05
1.14
1.02
1.07
0.45
3.51%
3.23%
—
27.05
Div yield (avg)%
24.61
22.24
20.14
18.59
17.43
15.59
13.93
14.14
13.14
14.84
13.66
14.14
16.51
94
4.68
Payout ratio%
35.62
34.12
35.27
34.41
36.77
34.96
37.72
38.24
38.68
36.45
16.90
37.72
36.04
54
0.468
Shares (diluted)B
0.745
0.698
0.809
0.827
0.848
0.985
1.139
1.121
1.232
1.205
0.485
7.28%
6.61%
58
11.00
Buyback yield%
19.32
22.02
19.85
19.04
18.33
16.90
14.30
11.45
11.62
11.42
20.61
11.62
17.61
88
1.532
D/E ratiox
0.447
0.444
0.444
0.479
0.512
0.536
0.503
0.492
0.510
0.519
1.705
0.510
0.498
45
1.685
Enterprise value$B
1.290
1.401
1.357
1.398
1.307
1.371
1.496
1.556
1.696
1.647
2.030
4.73%
1.29%
62
2,093
LT debt$M
296.8
322.1
311.0
299.0
298.1
298.7
282.2
315.3
323.1
364.8
962.4
4.12%
2.46%
27
Revenue
$2.100B
5.58%
1.00×
Cost of revenue
$1.113B
5.95%
1.04×
Operating expenses
$491.2M
5.22%
0.97×
Spread over hurdle
(0.78%)