0.503
Revenue$B
1.292
1.287
1.332
1.334
1.352
1.371
1.416
1.455
1.490
1.524
0.543
2.42%
1.81%
21
16.49
Revenue growth%
32.36
30.15
29.43
31.03
31.84
29.46
31.31
31.25
32.40
31.54
2.57
31.31
31.28
74
2.28
Gross margin%
16.41
19.16
18.08
17.94
16.73
16.40
16.00
14.97
16.65
18.86
25.54
16.40
16.69
47
3.79
Operating margin%
10.76
8.49
6.13
6.63
6.63
6.21
4.40
4.81
5.96
6.18
14.16
5.96
6.19
88
12.37
Net margin%
24.46
23.64
22.36
24.62
26.25
24.40
24.34
23.59
25.70
26.40
22.77
24.40
24.43
82
14.11
P/E ratio (avg)x
22.72
25.06
29.91
31.31
31.30
35.75
41.89
45.63
49.69
57.94
30.95
45.63
33.53
48
21.58
EV/EBITx
24.62
23.24
19.69
18.81
17.85
16.63
14.14
14.04
13.54
12.15
34.21
14.04
17.24
69
5.35
FCF yield (avg)%
17.67
16.16
14.84
13.76
13.81
11.91
10.49
8.92
8.60
9.73
16.00
9.73
12.83
52
22.45
FCF margin%
19.28
19.54
20.96
20.52
17.94
19.90
21.25
19.22
17.28
19.96
4.27
19.90
19.72
84
0.785
FCF / Net incomex
0.428
0.394
0.410
0.437
0.484
0.527
0.539
0.607
0.569
0.524
0.517
0.539
0.504
10
6.11
ROIC%
24.45
21.59
19.10
18.67
19.66
20.29
19.65
20.54
21.51
21.70
26.65
20.54
20.41
29
6.19
Return on equity%
4.19
6.74
6.60
6.56
5.95
5.29
7.72
8.83
6.03
8.29
17.16
7.72
6.58
43
23.74
Return on assets%
3.17
1.75
2.13
3.25
4.90
6.67
4.95
7.09
9.50
8.06
6.47
7.09
4.93
43
1.44
EPS$
4.01
3.64
3.53
3.23
2.94
2.60
2.71
2.81
2.48
2.58
1.57
(2.56%)
(4.30%)
—
21.28
EPS growth%
12.53
10.49
13.21
14.10
16.47
15.29
14.96
12.47
10.82
9.73
4.77
12.47
12.87
34
4.39
Bookvalue per sh$
6.95
6.60
6.50
7.13
7.59
8.04
7.49
8.73
9.68
10.70
1.99
7.12%
5.60%
—
2.78
FCF per share$
2.79
2.45
2.37
2.09
1.83
1.95
1.97
1.99
2.12
1.98
3.12
1.54%
(3.91%)
—
4.19
Dividend per sh$
1.56
1.56
1.64
1.53
1.45
1.36
1.51
1.70
1.78
1.79
1.96
4.34%
2.55%
—
2.57
Div yield (avg)%
4.10
2.74
0.44
0.40
3.32
5.39
3.21
4.78
4.45
1.68
28.86
4.45
3.27
31
20.58
Payout ratio%
10.80
10.01
11.56
9.62
12.53
12.63
10.48
9.69
9.71
12.69
14.28
10.48
10.64
78
203.8
Shares (diluted)M
167.5
170.4
155.0
150.6
160.4
163.3
165.6
176.0
169.3
188.0
203.3
3.23%
1.27%
30
25.84
Buyback yield%
25.78
25.75
24.64
24.09
23.80
25.28
28.11
27.43
26.84
24.00
26.80
26.84
25.52
73
1.404
D/E ratiox
1.357
1.485
1.591
1.867
1.860
1.916
1.949
2.154
2.392
2.290
0.291
2.154
1.892
53
0.999
Enterprise value$B
1.495
1.663
1.890
2.127
2.239
2.127
2.239
2.309
2.478
2.333
0.673
0.82%
4.27%
51
0.287
LT debt$B
0.310
0.263
0.243
0.257
0.231
0.250
0.248
0.260
0.245
0.208
1.037
(2.06%)
(3.73%)
65
Revenue
$1.524B
1.81%
1.00×
Cost of revenue
$987.1M
1.66%
0.99×
Operating expenses
$365.0M
1.68%
0.99×
Goodwill & intangibles
16.63%
Spread over hurdle
(3.32%)