2.293
Revenue$B
1.617
1.789
1.914
2.103
2.293
2.462
2.733
2.988
3.281
3.499
2.534
8.82%
8.71%
44
11.49
Revenue growth%
1.10
0.40
0.40
0.40
2.01
1.18
2.88
4.74
1.93
4.61
9.28
2.88
1.56
11
5.92
Gross margin%
20.72
22.69
20.75
20.30
22.94
21.70
20.21
21.44
24.07
21.80
27.09
21.70
21.57
71
6.88
Operating margin%
21.31
21.19
23.23
24.85
25.89
25.69
28.04
28.24
26.46
25.89
3.86
26.46
25.79
22
19.77
Net margin%
21.63
19.78
22.13
20.15
20.74
23.24
21.80
19.36
17.00
18.82
17.45
19.36
20.44
66
17.53
P/E ratio (avg)x
7.999
8.174
8.726
8.094
8.612
9.598
10.76
11.82
13.20
12.84
30.83
11.82
9.162
72
35.13
EV/EBITx
35.26
34.80
38.29
45.00
47.97
55.08
66.11
73.66
75.99
78.66
19.41
73.66
51.53
8
4.32
FCF yield (avg)%
24.85
23.58
23.84
24.80
26.82
24.13
24.70
22.86
20.51
20.69
20.01
22.86
23.99
24
5.82
FCF margin%
7.95
6.52
9.28
7.31
5.95
6.31
5.28
6.83
8.02
8.58
7.17
6.83
7.07
42
0.723
FCF / Net incomex
0.474
0.528
0.546
0.542
0.615
0.625
0.644
0.707
0.719
0.679
0.862
0.679
0.620
64
26.00
ROIC%
16.38
17.38
16.31
17.61
20.11
19.09
21.23
23.21
21.68
24.09
21.81
21.68
19.60
95
23.77
Return on equity%
11.72
11.64
12.00
14.34
14.90
13.70
15.37
16.06
13.55
14.60
28.65
14.60
14.02
28
13.21
Return on assets%
3.37
3.38
0.61
3.01
5.04
5.15
3.99
1.76
4.51
6.42
8.40
4.51
3.69
26
16.89
EPS$
14.88
15.87
15.01
16.27
16.57
17.36
17.23
15.25
14.77
15.29
17.43
(1.59%)
(0.69%)
—
14.26
EPS growth%
13.54
16.16
17.09
19.85
21.88
20.14
22.97
25.00
26.35
24.36
9.06
24.36
21.01
49
14.07
Bookvalue per sh$
4.53
5.34
5.57
6.17
6.88
7.44
7.44
8.53
9.11
9.58
13.63
6.85%
8.24%
—
25.06
FCF per share$
24.51
28.95
33.94
38.77
38.03
45.13
52.30
60.57
72.81
75.20
14.87
14.61%
11.90%
—
10.83
Dividend per sh$
12.76
14.25
15.57
18.02
17.64
20.68
21.24
24.01
28.41
32.00
17.98
12.66%
9.63%
—
5.77
Div yield (avg)%
28.06
27.16
25.34
26.22
25.63
24.40
23.54
21.09
21.38
20.10
28.17
21.38
24.87
18
29.96
Payout ratio%
23.43
26.42
28.93
26.45
28.57
27.35
29.00
29.43
28.91
31.87
15.91
29.00
28.74
84
54.64
Shares (diluted)M
73.25
76.84
70.19
70.66
66.84
69.02
68.91
71.55
66.59
67.12
55.08
0.09%
(0.30%)
46
2.84
Buyback yield%
20.23
19.07
21.10
22.63
22.02
24.77
24.75
27.32
27.33
29.38
26.37
27.32
23.69
23
0.320
D/E ratiox
1.343
1.353
1.341
1.323
1.566
1.531
1.549
1.818
1.876
1.951
1.048
1.818
1.540
44
1.386
Enterprise value$B
1.170
1.290
1.304
1.362
1.367
1.491
1.496
1.683
1.937
2.045
1.539
8.38%
5.25%
63
0.313
LT debt$B
2.317
2.631
2.569
2.793
3.220
3.005
3.502
3.818
4.451
4.856
0.136
8.56%
7.53%
61
Revenue
$3.499B
8.71%
1.00×
Cost of revenue
$2.267B
8.62%
0.99×
Operating expenses
$372.3M
9.17%
1.04×
Goodwill & intangibles
18.22%
Spread over hurdle
33.51%