0.308
Revenue$B
1.092
1.087
1.120
1.157
1.195
1.228
1.220
1.257
1.259
1.252
0.329
0.93%
1.25%
69
6.39
Revenue growth%
4.88
5.10
4.11
2.28
3.64
5.47
8.29
9.14
11.38
14.13
2.91
9.14
5.29
27
20.63
Gross margin%
14.48
15.77
13.16
14.44
16.70
17.28
17.11
15.44
15.90
14.13
7.10
15.90
15.60
84
19.95
Operating margin%
27.64
26.71
27.12
25.95
23.82
26.28
27.87
25.82
26.79
25.67
23.14
26.28
26.50
87
18.66
Net margin%
14.70
12.15
11.49
11.87
12.32
10.77
9.99
7.16
7.08
4.43
20.27
7.16
11.13
73
12.99
P/E ratio (avg)x
57.29
58.68
61.41
73.54
81.12
92.39
92.64
105.1
108.0
111.1
24.99
105.1
86.76
12
26.52
EV/EBITx
41.88
44.54
49.85
52.06
59.56
62.96
75.28
88.26
89.57
94.70
18.15
88.26
61.26
69
27.68
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.68
3.14
3.77
2.04
17.63
2.04
0.40
76
21.29
FCF margin%
22.01
24.11
26.15
23.69
25.53
27.71
27.77
29.97
30.45
33.41
14.38
29.97
26.93
94
1.588
FCF / Net incomex
1.545
1.743
1.762
2.069
2.451
2.905
3.202
3.712
4.224
4.436
1.798
3.712
2.678
73
2.93
ROIC%
1.73
3.28
3.58
5.47
3.58
2.46
3.70
4.60
5.22
2.68
5.46
3.70
3.58
89
11.64
Return on equity%
10.42
9.02
10.55
10.47
13.43
11.43
14.29
13.97
16.88
18.22
6.38
14.29
12.43
14
7.53
Return on assets%
7.53
9.27
10.34
10.26
11.39
13.23
13.63
12.87
15.16
14.46
12.00
13.63
12.13
49
0.16
EPS$
0.57
0.54
0.53
0.53
0.58
0.57
0.59
0.56
0.61
0.68
0.16
3.38%
0.86%
—
12.22
EPS growth%
13.00
15.69
18.07
18.54
17.10
14.75
16.96
18.52
19.26
21.37
3.04
18.52
17.59
30
0.63
Bookvalue per sh$
0.31
0.37
0.40
0.43
0.46
0.51
0.59
0.59
0.62
0.74
0.35
9.76%
8.91%
—
0.59
FCF per share$
0.44
0.37
0.32
0.30
0.29
0.26
0.25
0.24
0.24
0.23
0.35
(4.79%)
(7.37%)
—
0.24
Dividend per sh$
0.29
0.28
0.31
0.30
0.35
0.38
0.36
0.35
0.40
0.43
0.56
4.10%
4.05%
—
9.38
Div yield (avg)%
18.07
19.95
18.98
16.84
15.65
18.12
20.70
20.09
20.87
17.94
17.25
20.09
18.55
30
5.60
Payout ratio%
19.40
20.50
18.56
19.29
16.30
16.55
16.32
16.98
14.78
14.98
11.95
16.32
16.77
81
904.0
Shares (diluted)M
684.8
585.1
532.1
499.0
503.6
479.1
447.3
431.0
419.3
432.3
860.5
(3.01%)
(4.43%)
29
20.11
Buyback yield%
19.59
21.03
22.51
23.96
26.30
29.12
31.16
28.88
26.24
28.67
9.35
28.88
26.27
59
1.420
D/E ratiox
0.248
0.257
0.277
0.299
0.317
0.329
0.339
0.350
0.375
0.404
0.131
0.350
0.323
58
0.503
Enterprise value$B
1.417
1.662
1.613
1.753
2.000
1.908
2.237
2.634
2.672
3.003
1.167
8.46%
8.76%
62
0.700
LT debt$B
0.819
0.896
0.990
1.014
1.041
0.996
1.029
1.079
1.052
1.173
0.115
2.41%
2.56%
58
Revenue
$1.252B
1.25%
1.00×
Cost of revenue
$871.8M
1.30%
1.01×
Operating expenses
$264.2M
1.55%
1.03×
Goodwill & intangibles
22.55%
Spread over hurdle
(4.83%)