0.087
Revenue$B
0.563
0.592
0.625
0.665
0.724
0.774
0.830
0.881
0.944
1.021
0.091
7.11%
6.74%
43
28.10
Revenue growth%
13.28
15.99
18.15
20.34
22.55
19.68
16.87
15.02
17.85
14.90
9.22
16.87
17.36
12
20.17
Gross margin%
4.58
6.11
4.37
2.58
3.25
4.54
2.96
5.65
6.88
7.28
22.53
5.65
4.56
32
23.81
Operating margin%
11.73
11.79
13.02
10.83
8.09
10.42
12.00
9.43
9.44
11.88
23.04
10.42
11.28
29
9.51
Net margin%
16.75
19.62
17.67
16.48
17.68
19.19
20.19
21.29
18.99
20.27
13.29
20.19
19.09
35
28.19
P/E ratio (avg)x
25.13
23.60
21.42
23.36
24.29
25.57
26.04
28.19
25.90
27.20
34.30
26.04
25.35
59
17.71
EV/EBITx
33.08
35.92
37.53
41.80
40.49
38.33
35.30
32.62
31.15
31.30
18.68
32.62
35.61
64
6.02
FCF yield (avg)%
20.58
23.20
23.81
25.98
27.91
29.02
28.64
27.15
25.93
27.72
4.44
27.72
26.56
69
18.91
FCF margin%
17.99
17.48
19.41
19.57
19.91
17.36
20.16
20.47
17.54
15.48
28.13
17.54
18.70
41
0.105
FCF / Net incomex
1.347
1.393
1.272
1.366
1.232
1.107
1.185
1.271
1.308
1.255
1.027
1.255
1.271
55
22.22
ROIC%
2.50
1.38
1.39
0.40
2.19
1.73
0.80
0.40
0.40
0.40
29.34
0.40
1.09
52
18.99
Return on equity%
15.74
17.22
15.60
13.74
14.93
14.68
13.76
14.06
16.50
18.96
18.79
14.68
15.26
23
2.18
Return on assets%
6.24
8.99
6.52
6.06
3.93
2.91
1.79
4.18
6.77
5.59
11.65
4.18
5.82
57
4.93
EPS$
0.94
1.01
0.89
0.75
0.72
0.64
0.58
0.62
0.64
0.59
5.46
(3.72%)
(5.60%)
—
6.17
EPS growth%
13.27
14.51
11.87
14.68
15.53
13.10
12.29
13.79
10.85
10.90
11.79
12.29
13.18
55
6.35
Bookvalue per sh$
9.03
9.55
10.34
12.26
13.26
13.27
14.47
16.06
17.03
17.79
4.09
6.06%
6.90%
—
2.85
FCF per share$
3.69
3.83
4.11
3.85
3.93
3.83
4.00
4.31
4.31
4.76
2.72
3.88%
3.45%
—
4.62
Dividend per sh$
7.32
7.74
8.39
8.67
10.07
9.87
11.15
13.46
15.68
18.61
5.62
13.06%
10.46%
—
11.28
Div yield (avg)%
10.49
8.28
7.09
5.08
6.29
4.23
5.37
4.39
5.94
4.55
20.19
4.55
5.65
28
14.82
Payout ratio%
12.85
9.97
12.66
15.44
16.05
13.54
10.96
10.92
10.06
9.96
24.90
10.92
11.81
54
179.7
Shares (diluted)M
276.9
325.4
362.5
393.9
381.5
450.5
510.8
532.9
612.1
603.2
180.2
9.60%
8.43%
81
13.58
Buyback yield%
10.81
10.85
12.44
12.49
13.49
14.60
16.29
16.07
16.75
14.18
5.09
16.07
13.83
81
0.379
D/E ratiox
1.257
1.304
1.335
1.518
1.790
2.058
2.322
2.669
3.090
3.024
1.481
2.669
1.924
52
371.9
Enterprise value$M
759.4
690.1
663.2
605.6
551.1
491.0
468.0
409.8
357.1
343.7
820.4
(9.01%)
(8.45%)
8
942.1
LT debt$M
46.24
44.89
40.99
41.44
37.65
40.44
40.47
37.45
36.12
31.77
108.0
(3.34%)
(3.47%)
32
Revenue
$1.021B
6.74%
1.00×
Cost of revenue
$648.2M
7.23%
1.05×
Operating expenses
$110.6M
5.35%
0.88×
Goodwill & intangibles
14.84%