0.215
Revenue$B
1.307
1.341
1.389
1.460
1.523
1.620
1.698
1.805
1.912
2.052
0.238
6.14%
5.08%
47
16.10
Revenue growth%
19.48
17.23
14.52
12.68
14.15
12.94
12.06
12.38
14.96
13.05
8.95
12.94
13.60
80
13.15
Gross margin%
19.81
19.76
22.02
22.15
24.97
25.43
26.09
25.81
27.71
29.82
14.38
26.09
25.20
32
28.68
Operating margin%
11.85
10.09
8.03
7.64
6.78
4.08
4.74
3.11
3.22
4.37
11.29
4.08
5.76
57
13.58
Net margin%
25.87
23.99
24.42
25.43
26.42
27.47
28.76
30.00
29.64
32.52
8.73
29.64
26.94
8
34.58
P/E ratio (avg)x
13.34
12.64
12.28
12.39
11.95
12.40
12.89
11.81
11.32
11.84
14.86
11.84
12.34
58
10.69
EV/EBITx
6.997
7.158
7.681
8.419
8.631
8.504
9.372
8.521
9.495
9.032
21.02
9.032
8.513
21
14.57
FCF yield (avg)%
31.49
32.53
32.77
34.18
33.97
33.51
34.66
31.79
31.60
29.70
20.81
31.79
32.65
48
29.62
FCF margin%
28.07
25.45
22.93
20.73
20.33
18.07
19.63
21.08
18.63
17.22
6.08
18.63
20.53
86
0.757
FCF / Net incomex
0.916
0.853
0.890
0.895
0.780
0.687
0.705
0.713
0.776
0.818
0.942
0.713
0.799
30
15.32
ROIC%
8.57
7.03
6.13
8.35
7.30
6.33
7.79
8.92
11.84
11.79
18.28
8.92
8.07
44
10.58
Return on equity%
15.65
18.03
20.05
19.78
18.55
19.08
19.61
22.51
24.30
24.22
9.97
22.51
19.69
46
25.62
Return on assets%
24.94
24.74
27.52
28.43
27.39
28.29
31.08
28.26
28.94
31.35
21.44
28.94
28.28
30
38.74
EPS$
49.95
54.56
56.64
60.85
65.17
62.83
63.56
64.20
71.27
73.72
42.19
2.50%
4.19%
—
2.67
EPS growth%
11.49
12.74
15.22
13.51
11.04
11.90
10.67
10.83
13.15
15.09
21.86
11.90
12.32
65
38.64
Bookvalue per sh$
36.44
36.08
32.50
31.44
32.59
33.60
35.70
33.96
32.82
35.47
35.60
1.71%
0.11%
—
27.00
FCF per share$
26.71
24.57
22.86
22.68
20.33
18.01
17.22
17.68
16.27
17.80
8.32
(2.63%)
(4.34%)
—
14.16
Dividend per sh$
17.44
17.33
15.52
16.46
16.76
17.88
19.55
18.75
17.14
16.18
7.82
(0.70%)
(1.68%)
—
12.98
Div yield (avg)%
27.34
30.02
31.17
31.37
28.65
25.73
23.85
26.72
24.42
24.68
3.49
24.68
27.03
63
3.54
Payout ratio%
5.60
6.35
5.67
3.09
4.27
5.93
8.36
7.14
7.82
5.93
18.31
7.14
5.93
18
25.95
Shares (diluted)M
32.23
34.67
34.33
34.20
36.91
34.14
34.91
34.35
32.18
35.79
25.31
(0.61%)
1.33%
26
15.68
Buyback yield%
28.62
27.78
29.14
27.35
28.79
29.49
30.73
31.46
32.16
30.17
13.10
30.73
29.31
34
0.993
D/E ratiox
1.435
1.622
1.777
2.051
2.111
1.998
2.154
2.061
2.179
2.316
0.391
2.154
2.056
10
0.424
Enterprise value$B
0.145
0.154
0.168
0.175
0.196
0.205
0.234
0.237
0.231
0.240
1.166
4.15%
5.24%
92
0.941
LT debt$B
0.824
0.937
0.989
1.191
1.345
1.525
1.666
1.971
1.999
2.275
0.175
11.08%
11.06%
31
Revenue
$2.052B
5.08%
1.00×
Cost of revenue
$995.8M
5.36%
1.03×
Operating expenses
$464.6M
5.00%
0.99×
Goodwill & intangibles
14.15%
Spread over hurdle
(1.95%)