0.451
Revenue$B
0.548
0.584
0.634
0.688
0.739
0.817
0.885
0.969
1.066
1.134
0.502
8.95%
8.39%
70
22.33
Revenue growth%
0.40
0.53
1.18
0.40
0.40
0.40
3.37
2.68
0.72
0.40
18.68
0.72
0.46
93
6.78
Gross margin%
26.39
27.38
24.47
24.51
27.34
28.91
29.56
32.07
33.11
34.61
18.08
32.07
28.14
47
21.52
Operating margin%
20.76
21.54
19.66
19.42
17.54
15.37
16.89
14.71
12.51
15.05
7.27
15.05
17.21
45
8.63
Net margin%
7.44
7.82
10.57
8.72
7.32
7.27
8.17
10.84
12.37
13.90
10.74
10.84
8.45
95
22.55
P/E ratio (avg)x
6.930
6.304
6.346
5.986
5.597
4.945
5.295
5.843
5.626
5.208
35.76
5.295
5.735
55
33.95
EV/EBITx
26.82
26.16
28.34
32.95
35.58
35.79
35.82
34.88
40.61
41.33
16.11
35.82
35.23
59
6.75
FCF yield (avg)%
26.91
24.64
23.48
22.79
20.68
20.08
21.09
21.15
23.74
24.89
26.25
21.15
23.13
34
5.95
FCF margin%
14.50
14.38
13.71
14.12
16.41
18.11
19.19
17.16
16.15
16.58
17.49
17.16
16.28
79
1.316
FCF / Net incomex
0.128
0.122
0.120
0.114
0.125
0.122
0.111
0.116
0.101
0.108
1.247
0.111
0.118
54
14.72
ROIC%
31.25
31.05
33.13
34.78
32.67
32.12
33.49
30.54
30.22
27.50
22.89
30.54
31.69
48
13.24
Return on equity%
21.93
20.36
23.18
21.45
20.80
21.65
23.24
21.02
23.20
23.72
27.98
23.20
21.79
50
10.75
Return on assets%
6.00
8.89
9.66
12.60
15.16
15.21
12.73
12.45
13.35
12.92
2.53
12.92
12.67
11
11.07
EPS$
10.20
9.90
9.99
10.52
11.19
12.22
13.16
14.62
15.21
14.02
11.59
4.62%
2.83%
—
11.08
EPS growth%
33.67
32.98
32.98
34.46
35.20
37.34
38.01
35.12
36.54
34.96
17.47
36.54
35.04
43
3.15
Bookvalue per sh$
11.34
12.06
12.18
11.27
10.57
10.35
10.64
10.55
11.65
12.06
9.52
2.68%
1.48%
—
4.18
FCF per share$
5.63
5.94
5.94
5.25
4.85
4.23
4.09
4.49
4.27
3.99
1.67
(3.84%)
(3.28%)
—
9.74
Dividend per sh$
8.75
8.62
7.92
8.57
9.03
10.02
11.28
11.79
12.66
13.78
4.44
8.83%
4.33%
—
21.91
Div yield (avg)%
7.41
5.37
6.25
8.36
8.46
8.55
7.26
9.82
10.97
12.11
16.38
9.82
8.41
20
28.28
Payout ratio%
28.25
30.30
28.25
26.54
25.61
23.43
22.38
21.99
20.85
18.84
12.70
21.99
24.52
35
45.30
Shares (diluted)M
50.82
55.32
60.74
55.61
60.31
55.53
53.11
58.91
53.94
52.10
43.77
(2.88%)
0.84%
52
20.69
Buyback yield%
29.09
27.43
25.64
28.33
25.98
28.12
30.15
29.27
31.89
28.90
27.97
29.27
28.61
74
0.769
D/E ratiox
0.286
0.300
0.300
0.309
0.314
0.311
0.297
0.328
0.358
0.364
1.114
0.328
0.310
55
286.2
Enterprise value$M
179.1
181.3
163.4
175.9
160.3
147.4
154.4
140.5
145.9
149.9
352.2
(1.34%)
(2.23%)
73
840.5
LT debt$M
556.5
496.0
519.6
463.6
396.0
346.3
339.4
354.5
379.9
323.7
980.1
(3.95%)
(6.74%)
82
Revenue
$1.134B
8.39%
1.00×
Cost of revenue
$629.1M
8.60%
1.02×
Operating expenses
$240.5M
8.07%
0.97×
Goodwill & intangibles
16.13%
Spread over hurdle
(0.47%)