0.813
Revenue$B
1.459
1.481
1.510
1.514
1.498
1.478
1.483
1.482
1.475
1.450
0.907
(0.65%)
(0.08%)
91
23.89
Revenue growth%
30.19
27.32
29.44
31.75
29.93
29.99
29.14
26.47
29.23
26.26
2.69
29.14
29.33
36
3.22
Gross margin%
17.56
19.38
17.26
15.27
16.32
14.86
17.72
15.38
15.91
13.03
19.91
15.38
16.12
8
27.99
Operating margin%
5.99
8.13
7.76
5.72
4.17
5.46
3.45
2.20
3.34
1.46
26.23
3.34
4.81
82
17.62
Net margin%
14.54
15.51
18.07
20.68
21.05
18.18
19.10
17.42
17.58
15.91
16.18
17.58
17.83
6
20.57
P/E ratio (avg)x
47.20
53.28
59.21
63.20
66.40
71.50
69.39
73.13
77.02
79.43
26.52
73.13
67.90
77
22.11
EV/EBITx
47.25
55.70
59.31
66.88
72.72
85.39
99.18
119.3
140.5
162.2
14.18
119.3
79.05
83
17.96
FCF yield (avg)%
15.69
18.55
18.27
19.27
19.18
18.27
17.62
20.52
21.76
24.24
11.93
20.52
18.87
43
18.80
FCF margin%
11.50
10.94
13.38
14.94
14.53
15.38
17.60
20.46
22.92
24.90
21.74
20.46
15.16
66
1.693
FCF / Net incomex
0.679
0.616
0.687
0.686
0.737
0.825
0.773
0.735
0.693
0.759
0.778
0.759
0.714
26
25.92
ROIC%
13.71
14.71
12.30
15.13
15.59
14.90
12.93
15.04
16.64
14.55
25.13
14.90
14.80
78
4.36
Return on equity%
1.79
1.13
1.35
0.98
2.79
0.40
2.28
4.41
3.31
2.31
14.56
2.31
2.03
25
2.92
Return on assets%
15.47
13.51
11.00
10.57
10.48
7.82
10.55
11.88
10.98
11.33
27.51
10.98
10.99
64
16.89
EPS$
13.98
13.12
12.65
13.90
13.70
13.23
12.86
12.58
12.32
11.18
18.07
(3.99%)
(2.25%)
—
24.78
EPS growth%
20.92
19.86
18.41
18.23
17.64
18.77
21.65
21.54
22.70
21.74
5.50
21.65
20.39
55
37.79
Bookvalue per sh$
26.58
25.18
23.54
23.77
25.87
27.42
28.49
29.31
30.06
30.28
15.12
3.20%
0.74%
—
25.29
FCF per share$
27.25
31.09
37.24
44.73
49.18
57.74
68.29
75.62
88.10
95.31
38.55
14.15%
13.76%
—
29.78
Dividend per sh$
54.23
50.16
50.79
46.93
46.60
52.13
55.35
52.85
51.82
58.54
10.51
4.67%
1.56%
—
9.55
Div yield (avg)%
3.48
0.56
1.37
2.52
4.80
1.96
3.38
6.08
5.07
5.83
29.10
5.07
3.43
69
19.50
Payout ratio%
11.35
8.45
5.85
4.47
1.62
4.35
4.87
6.31
7.22
10.04
7.78
6.31
6.08
83
16.02
Shares (diluted)M
26.76
27.99
32.22
31.58
34.73
40.14
44.12
50.46
50.47
48.70
16.66
6.99%
6.36%
29
7.37
Buyback yield%
5.49
4.45
5.60
3.55
1.83
0.40
3.14
2.27
4.94
4.44
15.16
3.14
3.99
40
1.687
D/E ratiox
1.399
1.507
1.500
1.625
1.916
2.061
2.078
2.072
2.204
2.283
0.333
2.078
1.989
20
120.7
Enterprise value$M
85.15
98.23
97.24
108.6
111.4
122.2
134.5
145.5
152.8
171.8
876.8
9.05%
7.34%
88
0.577
LT debt$B
0.547
0.567
0.649
0.638
0.694
0.754
0.773
0.860
1.032
1.118
0.304
9.99%
8.33%
77
Revenue
$1.450B
(0.08%)
1.00×
Cost of revenue
$840.2M
(0.29%)
0.98×
Operating expenses
$169.7M
0.35%
1.04×
Goodwill & intangibles
15.47%
Spread over hurdle
26.26%