0.263
Revenue$B
0.891
0.926
0.966
1.042
1.102
1.179
1.276
1.326
1.395
1.470
0.291
5.94%
5.93%
34
4.21
Revenue growth%
2.56
0.99
0.40
0.40
0.40
2.83
4.36
3.69
4.32
6.51
7.17
4.32
2.70
59
22.69
Gross margin%
0.81
0.40
0.40
0.40
2.91
4.61
6.82
7.23
9.38
10.77
23.44
7.23
3.76
16
16.08
Operating margin%
21.96
19.79
17.67
16.70
16.63
18.50
20.36
21.27
21.47
21.88
5.45
21.27
20.07
25
27.94
Net margin%
10.96
13.08
13.38
12.72
14.40
12.86
10.98
13.41
13.63
11.96
10.51
12.86
12.97
82
11.29
P/E ratio (avg)x
5.727
5.161
4.640
4.622
4.341
3.914
3.419
3.228
2.977
3.139
17.69
3.228
4.127
15
23.71
EV/EBITx
24.22
26.73
27.64
31.07
33.76
32.34
31.22
31.20
33.28
36.08
33.92
32.34
31.21
89
23.84
FCF yield (avg)%
24.91
26.85
29.21
29.71
28.59
31.44
29.49
29.03
28.33
28.11
28.16
29.03
28.81
12
10.28
FCF margin%
20.38
18.11
19.83
22.11
19.91
21.30
24.28
21.92
19.02
20.86
14.59
21.30
20.62
18
1.125
FCF / Net incomex
1.523
1.658
1.865
1.892
2.193
2.374
2.319
2.567
2.824
2.846
0.490
2.567
2.256
74
26.94
ROIC%
12.37
14.50
13.92
16.47
18.78
15.88
15.12
12.35
12.83
15.16
8.19
15.12
14.81
74
29.39
Return on equity%
7.32
8.92
10.89
13.40
12.27
11.75
11.58
11.50
11.78
13.89
19.52
11.75
11.66
17
10.96
Return on assets%
29.40
32.05
32.54
34.20
36.92
35.69
35.80
36.56
35.36
33.07
13.45
35.69
34.78
26
11.67
EPS$
8.00
7.12
7.56
7.45
7.13
7.13
7.64
7.71
8.55
8.96
12.05
4.68%
1.51%
—
22.88
EPS growth%
8.66
7.86
8.52
10.30
11.86
10.53
11.05
12.28
13.15
14.61
21.73
12.28
10.79
64
6.05
Bookvalue per sh$
3.43
3.17
2.91
2.90
3.04
3.02
2.88
3.28
3.25
3.32
3.50
1.79%
(0.30%)
—
14.60
FCF per share$
11.53
11.28
11.12
12.52
13.97
13.46
15.42
17.29
16.70
15.79
11.66
2.48%
3.97%
—
9.17
Dividend per sh$
8.64
9.60
10.66
9.74
10.17
9.61
9.76
10.40
11.36
11.60
14.04
2.66%
2.58%
—
29.97
Div yield (avg)%
22.47
21.35
19.04
21.37
22.44
23.47
20.59
21.28
20.25
20.51
26.29
20.59
21.32
77
11.60
Payout ratio%
21.95
24.56
24.21
25.18
24.52
25.57
28.40
29.66
31.67
28.90
16.22
28.90
25.37
60
49.67
Shares (diluted)M
39.96
39.18
41.15
39.88
38.52
36.35
37.55
33.89
30.07
27.23
48.45
(6.70%)
(3.83%)
19
5.55
Buyback yield%
18.50
15.93
18.42
15.78
15.37
17.85
19.78
20.91
23.08
21.08
5.25
20.91
18.46
23
0.120
D/E ratiox
1.155
1.140
1.091
1.160
1.243
1.161
1.311
1.261
1.316
1.409
0.165
1.311
1.202
64
1,080
Enterprise value$M
346.7
382.6
360.7
337.1
335.0
356.6
404.1
462.2
476.6
515.4
565.6
9.00%
3.81%
43
0.662
LT debt$B
0.473
0.568
0.638
0.730
0.831
0.860
0.958
0.954
1.094
1.324
0.884
9.76%
11.47%
20
Revenue
$1.470B
5.93%
1.00×
Cost of revenue
$776.0M
5.60%
0.97×
Operating expenses
$214.3M
6.16%
1.02×
Cash and investments
17.47%
Spread over hurdle
17.05%