1.066
Revenue$B
1.180
1.177
1.172
1.178
1.209
1.253
1.276
1.299
1.339
1.366
1.098
2.47%
1.69%
77
25.61
Revenue growth%
9.70
6.80
4.21
3.90
4.63
6.07
8.24
7.07
6.16
6.89
12.73
6.89
6.48
94
11.54
Gross margin%
14.92
12.85
10.65
11.53
12.71
13.88
14.85
14.89
13.34
12.55
18.04
13.88
13.10
20
24.88
Operating margin%
11.92
9.71
9.67
11.63
14.40
16.23
19.16
20.55
19.22
20.01
10.14
19.22
15.31
76
3.08
Net margin%
26.42
24.34
26.43
26.72
23.83
24.17
24.43
21.61
21.98
24.59
21.28
24.17
24.39
81
25.31
P/E ratio (avg)x
7.691
7.959
7.706
7.614
9.014
10.72
11.44
11.62
13.45
13.75
35.70
11.62
9.866
90
23.34
EV/EBITx
26.59
27.15
30.73
35.20
35.27
40.24
44.31
44.94
45.40
49.71
29.87
44.94
37.75
94
6.02
FCF yield (avg)%
9.65
8.82
8.37
10.77
7.88
6.81
6.13
3.43
3.37
5.71
28.45
5.71
7.34
19
20.07
FCF margin%
12.46
15.03
14.59
17.48
15.35
12.83
10.16
12.89
13.16
13.30
5.35
12.89
13.23
45
0.832
FCF / Net incomex
1.384
1.431
1.494
1.349
1.419
1.476
1.599
1.586
1.780
1.635
1.107
1.599
1.485
41
6.50
ROIC%
11.49
8.90
10.93
8.95
11.04
9.51
10.76
13.27
11.57
9.29
10.28
10.76
10.85
9
25.81
Return on equity%
19.84
22.38
20.67
20.11
23.02
23.80
22.49
22.00
22.23
20.13
18.83
22.23
22.12
14
3.93
Return on assets%
8.72
9.01
11.97
12.35
14.47
16.25
13.34
15.12
13.86
16.71
16.69
15.12
13.60
78
16.64
EPS$
11.64
10.55
10.58
10.22
9.38
8.53
8.42
8.55
8.17
7.99
18.09
(3.15%)
(4.23%)
—
25.09
EPS growth%
5.10
7.29
5.63
6.96
4.08
5.98
6.89
6.74
5.20
5.06
14.45
5.98
5.81
91
6.05
Bookvalue per sh$
18.96
22.60
22.04
22.98
24.37
23.81
25.12
25.26
26.55
25.68
17.79
1.06%
3.93%
—
19.86
FCF per share$
13.91
14.88
17.35
19.82
20.63
22.79
27.32
29.89
30.49
35.59
14.05
11.52%
10.11%
—
18.50
Dividend per sh$
19.03
21.47
25.14
25.96
30.24
34.14
38.43
40.88
46.34
47.02
7.27
9.23%
9.38%
—
15.31
Div yield (avg)%
21.48
18.67
18.59
20.61
22.74
24.38
24.29
26.77
27.36
25.76
12.15
25.76
23.51
44
4.34
Payout ratio%
3.01
3.51
4.88
5.24
6.92
6.26
4.38
3.42
5.84
7.16
20.31
5.84
5.06
29
35.55
Shares (diluted)M
43.80
47.54
49.75
54.28
58.06
57.37
53.37
50.94
57.55
56.90
36.26
(0.40%)
2.24%
89
7.58
Buyback yield%
14.91
16.59
18.16
16.35
13.91
13.40
12.93
12.60
9.96
7.31
3.57
12.60
13.66
65
0.996
D/E ratiox
1.397
1.361
1.480
1.554
1.406
1.327
1.287
1.196
1.078
1.162
0.581
1.196
1.344
12
0.691
Enterprise value$B
1.501
1.469
1.523
1.469
1.740
1.818
1.877
2.169
2.522
2.898
0.109
10.73%
7.16%
51
1,008
LT debt$M
610.2
548.8
489.4
529.7
488.2
481.9
529.2
488.3
440.6
457.0
562.0
(1.31%)
(3.21%)
80
Revenue
$1.366B
1.69%
1.00×
Cost of revenue
$926.0M
1.45%
0.98×
Operating expenses
$163.8M
2.66%
1.10×
Goodwill & intangibles
14.04%
Spread over hurdle
(0.17%)