0.058
Revenue$B
0.870
0.879
0.918
0.924
0.942
0.981
1.016
1.059
1.057
1.053
0.062
2.24%
2.11%
46
11.33
Revenue growth%
23.35
23.93
24.67
27.41
25.13
22.57
20.16
18.97
21.38
22.85
26.32
21.38
23.10
15
27.61
Gross margin%
19.31
18.59
17.05
14.30
17.22
15.83
14.09
14.36
12.99
13.06
8.39
14.09
15.10
9
12.62
Operating margin%
3.93
5.06
6.84
5.03
5.36
8.32
6.15
3.26
3.94
5.36
6.37
5.36
5.21
56
3.91
Net margin%
16.83
19.71
21.05
18.47
16.93
16.41
18.50
16.00
18.89
17.23
3.22
17.23
17.85
24
12.38
P/E ratio (avg)x
20.89
22.86
26.49
24.94
23.46
22.98
22.78
26.10
26.10
26.69
33.84
26.10
24.20
64
36.34
EV/EBITx
6.791
6.840
6.006
5.379
5.059
5.455
5.471
5.067
5.395
5.119
37.55
5.395
5.425
17
24.61
FCF yield (avg)%
24.11
21.71
21.99
19.87
18.58
17.77
19.85
22.21
21.66
23.19
21.27
21.66
21.68
28
23.71
FCF margin%
14.15
12.14
11.84
13.06
12.53
15.28
16.74
18.53
20.64
22.98
16.30
18.53
14.71
22
0.965
FCF / Net incomex
1.923
1.832
1.833
1.736
1.764
1.759
1.810
1.726
1.652
1.910
0.202
1.759
1.787
15
12.41
ROIC%
6.58
4.65
5.46
7.54
5.21
6.46
5.28
3.84
1.71
3.25
6.74
3.84
5.25
61
20.24
Return on equity%
6.99
5.23
2.42
4.28
6.89
7.26
9.81
11.30
11.89
9.84
10.18
9.84
7.13
14
3.15
Return on assets%
25.89
24.10
27.04
25.77
27.84
27.58
25.02
23.13
20.71
17.91
27.50
23.13
25.39
51
1.40
EPS$
2.53
2.89
3.04
3.11
2.88
2.86
2.93
3.20
3.06
3.50
1.47
4.01%
4.53%
—
28.10
EPS growth%
24.20
22.79
23.62
22.25
23.36
24.20
22.90
20.30
18.53
19.33
5.89
20.30
22.84
91
1.96
Bookvalue per sh$
1.65
1.44
1.32
1.35
1.34
1.35
1.34
1.17
1.06
0.94
1.28
(6.89%)
(5.65%)
—
1.78
FCF per share$
2.07
2.25
2.43
2.42
2.62
2.78
3.06
3.14
3.38
3.49
1.90
5.91%
6.06%
—
0.47
Dividend per sh$
1.92
1.96
1.88
1.66
1.45
1.27
1.28
1.31
1.26
1.37
0.56
(1.12%)
(3.90%)
—
26.90
Div yield (avg)%
4.08
2.51
4.89
5.32
7.95
10.73
9.06
9.83
10.30
7.46
21.99
9.83
7.71
57
11.53
Payout ratio%
9.77
12.12
9.62
8.76
10.40
10.41
12.61
15.49
16.73
15.61
29.10
15.49
11.27
16
196.5
Shares (diluted)M
248.9
240.2
256.1
276.7
267.9
275.3
266.8
278.6
251.7
256.6
195.6
(0.85%)
1.27%
38
23.53
Buyback yield%
17.25
18.65
16.12
13.77
13.71
15.25
12.51
14.85
14.94
16.88
15.92
14.94
15.09
94
0.363
D/E ratiox
0.136
0.156
0.178
0.185
0.191
0.188
0.180
0.205
0.226
0.229
0.641
0.205
0.187
38
0.383
Enterprise value$B
1.537
1.540
1.738
1.781
1.856
1.949
2.237
2.397
2.334
2.786
0.289
8.47%
7.01%
59
0.905
LT debt$B
0.792
0.839
0.814
0.789
0.788
0.906
1.034
0.962
0.915
0.904
0.373
2.78%
2.23%
37
Revenue
$1.053B
2.11%
1.00×
Cost of revenue
$684.7M
2.17%
1.01×
Operating expenses
$148.9M
2.00%
0.99×
Spread over hurdle
(2.48%)