0.321
Revenue$B
1.313
1.384
1.469
1.543
1.652
1.724
1.782
1.903
1.959
2.093
0.338
4.84%
5.18%
22
11.55
Revenue growth%
16.30
16.48
14.21
11.86
14.71
14.32
14.29
11.77
14.47
12.75
14.38
14.29
14.31
15
6.31
Gross margin%
6.06
6.63
6.97
9.79
12.58
11.97
13.06
15.75
17.71
16.23
7.39
15.75
12.28
37
8.52
Operating margin%
25.71
25.95
25.49
25.38
24.06
22.64
24.01
23.79
24.43
25.57
21.33
24.01
24.90
77
13.36
Net margin%
3.98
3.74
1.54
0.40
1.31
0.40
2.62
2.65
0.40
0.40
21.33
0.40
1.43
37
19.53
P/E ratio (avg)x
13.64
14.16
14.86
14.19
12.80
14.08
15.03
15.61
15.86
14.82
13.91
15.03
14.51
49
6.361
EV/EBITx
5.349
5.561
4.982
5.223
5.205
5.559
5.814
5.450
5.089
5.175
36.41
5.450
5.286
62
28.26
FCF yield (avg)%
23.31
25.15
27.41
26.64
24.36
23.59
22.20
23.08
22.96
24.89
5.24
23.08
23.97
31
20.60
FCF margin%
19.26
20.67
21.80
21.68
22.51
24.35
25.95
28.65
29.75
32.03
11.19
28.65
23.43
93
1.195
FCF / Net incomex
1.257
1.286
1.243
1.287
1.378
1.502
1.608
1.697
1.509
1.630
0.271
1.608
1.440
67
16.96
ROIC%
18.86
19.99
17.44
18.83
21.58
24.17
23.70
25.94
28.53
28.69
29.44
25.94
22.64
69
29.03
Return on equity%
11.56
10.19
11.10
11.63
12.48
12.59
15.36
14.10
12.09
10.25
20.80
12.59
11.86
14
26.74
Return on assets%
5.94
8.60
10.55
12.13
12.97
10.96
13.71
12.20
11.05
13.78
13.54
12.20
11.59
58
1.47
EPS$
0.57
0.60
0.56
0.53
0.54
0.59
0.55
0.55
0.54
0.47
1.63
(2.93%)
(2.71%)
—
22.97
EPS growth%
23.11
21.20
23.33
21.00
23.05
25.44
23.27
24.58
26.99
25.31
10.88
25.31
23.30
59
1.94
Bookvalue per sh$
0.54
0.57
0.59
0.67
0.62
0.61
0.67
0.66
0.76
0.79
0.69
4.98%
4.02%
—
0.97
FCF per share$
1.23
1.33
1.15
1.15
1.03
0.99
0.90
0.82
0.89
0.83
1.60
(4.18%)
(3.78%)
—
1.94
Dividend per sh$
1.19
1.22
1.14
1.10
1.03
1.16
1.15
1.19
1.27
1.30
0.79
4.83%
0.51%
—
23.33
Div yield (avg)%
26.62
26.28
26.87
29.27
28.46
30.71
28.66
30.78
28.97
27.23
23.86
28.97
28.56
24
20.39
Payout ratio%
30.22
32.76
34.22
35.84
35.65
38.13
36.11
35.40
33.51
32.74
3.84
35.40
34.81
6
0.400
Shares (diluted)B
0.600
0.713
0.787
0.807
0.836
0.820
0.858
0.978
0.958
1.142
0.399
6.44%
8.34%
30
2.76
Buyback yield%
16.97
14.25
13.01
11.11
12.86
10.30
9.71
10.65
9.36
8.64
18.94
9.71
10.88
67
0.139
D/E ratiox
0.883
0.931
0.987
0.994
1.087
1.167
1.124
1.164
1.314
1.489
0.256
1.167
1.105
40
209.5
Enterprise value$M
364.2
379.1
389.8
400.0
369.4
345.7
349.1
332.8
332.6
315.1
614.6
(3.13%)
(2.72%)
26
1,293
LT debt$M
451.0
519.4
479.5
488.3
454.8
447.7
501.0
484.4
540.7
557.4
947.0
4.15%
1.95%
8
Revenue
$2.093B
5.18%
1.00×
Cost of revenue
$1.044B
5.00%
0.98×
Operating expenses
$485.8M
5.42%
1.02×
Goodwill & intangibles
19.94%
Spread over hurdle
23.85%