0.469
Revenue$B
0.718
0.774
0.833
0.896
0.935
0.984
1.040
1.095
1.154
1.248
0.485
5.95%
6.50%
80
7.01
Revenue growth%
16.41
16.95
17.58
15.76
16.62
16.21
15.34
13.00
13.69
16.55
20.85
15.34
16.31
92
17.47
Gross margin%
19.44
18.38
16.67
18.53
15.75
16.19
16.85
18.84
17.14
17.01
15.40
17.01
17.07
39
16.20
Operating margin%
22.08
19.12
16.25
14.74
15.40
14.53
14.83
15.15
15.03
12.46
15.49
14.83
15.09
92
5.71
Net margin%
2.49
4.30
2.63
4.81
7.26
7.10
9.80
11.81
11.67
11.12
17.33
11.12
7.18
17
19.49
P/E ratio (avg)x
19.34
21.50
20.40
21.10
22.69
24.91
23.38
22.51
20.12
19.91
12.32
22.51
21.30
38
36.91
EV/EBITx
14.00
14.78
14.87
16.82
15.75
16.90
18.26
17.83
20.21
22.78
6.271
18.26
16.86
28
11.34
FCF yield (avg)%
21.34
18.47
15.99
17.18
16.52
15.35
17.64
18.21
20.52
20.08
29.56
18.21
17.92
13
5.56
FCF margin%
23.25
25.06
22.07
19.81
17.11
18.77
16.31
13.87
12.73
15.11
5.20
15.11
17.94
69
1.490
FCF / Net incomex
0.180
0.163
0.166
0.152
0.158
0.142
0.132
0.130
0.139
0.145
1.018
0.139
0.149
8
20.11
ROIC%
8.48
5.49
5.14
6.72
8.79
9.23
10.10
7.20
7.68
5.26
14.86
7.68
7.44
87
25.80
Return on equity%
10.86
13.51
13.69
15.34
12.49
13.69
11.76
10.36
8.12
6.16
2.99
10.36
12.13
57
26.79
Return on assets%
3.55
1.64
0.40
0.40
0.97
2.16
4.68
1.83
3.44
3.54
3.85
3.44
2.00
93
5.36
EPS$
2.52
2.68
2.64
2.55
2.95
3.36
3.25
3.38
3.82
4.53
5.52
8.93%
6.93%
—
8.41
EPS growth%
10.67
9.78
9.64
7.50
7.18
9.59
8.72
6.93
6.37
3.83
2.20
6.93
8.11
36
2.57
Bookvalue per sh$
5.68
6.15
5.88
5.26
5.21
4.95
5.38
5.92
6.20
6.84
3.36
5.58%
1.55%
—
4.98
FCF per share$
8.68
8.93
9.33
9.72
9.95
11.49
13.84
16.42
19.58
21.08
4.16
16.21%
9.25%
—
2.79
Dividend per sh$
4.71
5.15
5.83
6.37
6.07
6.60
6.77
7.01
8.21
7.93
6.28
5.47%
6.95%
—
4.91
Div yield (avg)%
8.40
8.87
9.63
12.26
11.44
10.81
9.80
9.56
7.11
10.10
24.76
9.80
9.72
62
2.61
Payout ratio%
8.51
8.00
10.60
11.31
8.50
11.01
13.41
13.25
14.74
14.19
12.95
13.41
11.16
23
81.39
Shares (diluted)M
80.69
82.48
73.86
66.91
66.05
69.03
70.61
72.40
78.11
71.80
80.78
1.68%
(0.14%)
75
8.39
Buyback yield%
21.13
18.72
16.80
13.85
13.86
15.99
18.59
18.59
18.56
20.80
9.03
18.59
18.57
37
0.842
D/E ratiox
0.321
0.349
0.341
0.340
0.341
0.314
0.310
0.287
0.279
0.258
0.642
0.287
0.317
76
0.794
Enterprise value$B
1.098
1.142
1.240
1.201
1.272
1.441
1.470
1.419
1.347
1.291
0.530
0.31%
2.14%
40
0.623
LT debt$B
0.949
0.939
1.013
1.048
1.089
1.123
1.116
1.195
1.154
1.216
0.447
2.23%
1.94%
35
Revenue
$1.248B
6.50%
1.00×
Cost of revenue
$873.3M
6.50%
1.00×
Operating expenses
$218.1M
6.52%
1.00×
Goodwill & intangibles
14.66%
Spread over hurdle
(3.95%)