0.559
Revenue$B
0.656
0.711
0.752
0.812
0.867
0.913
0.976
1.027
1.103
1.189
0.596
6.52%
6.90%
72
23.62
Revenue growth%
15.28
16.72
17.52
18.11
15.53
12.96
12.18
13.28
14.74
15.74
13.56
13.28
15.40
45
21.19
Gross margin%
13.97
15.04
14.98
16.37
14.24
14.65
14.76
17.70
15.00
15.60
26.27
15.00
14.99
8
4.55
Operating margin%
12.85
15.45
18.11
16.13
14.63
15.64
14.54
16.91
18.38
19.56
21.74
16.91
15.89
38
6.10
Net margin%
30.30
29.71
27.25
28.13
30.60
29.34
28.27
27.22
26.48
26.38
11.11
27.22
28.20
67
16.43
P/E ratio (avg)x
18.52
16.95
16.77
17.89
18.33
17.38
15.37
16.15
17.57
18.90
33.30
17.38
17.47
52
26.22
EV/EBITx
38.04
41.98
40.00
43.13
50.24
56.92
62.06
59.01
63.08
73.92
24.73
62.06
53.58
69
16.77
FCF yield (avg)%
3.41
1.54
2.71
4.63
3.48
3.54
2.12
0.40
0.40
3.23
10.28
2.12
2.97
58
8.22
FCF margin%
20.17
21.38
19.91
20.40
17.95
19.46
22.00
22.12
25.04
25.06
28.25
22.12
20.89
18
0.894
FCF / Net incomex
0.176
0.159
0.156
0.142
0.156
0.173
0.166
0.169
0.178
0.177
1.564
0.173
0.167
62
27.90
ROIC%
16.24
16.88
17.07
19.22
18.13
16.49
18.44
17.44
19.66
22.48
6.66
18.44
17.79
10
29.65
Return on equity%
22.72
20.01
19.52
18.54
17.22
19.77
17.66
17.54
20.03
23.00
5.90
19.77
19.65
84
6.22
Return on assets%
10.00
12.80
11.47
13.44
12.48
9.55
10.60
7.87
8.94
7.26
26.10
8.94
10.30
57
2.77
EPS$
3.26
3.62
4.38
5.31
6.37
7.32
8.84
9.69
10.92
11.00
2.84
11.55%
14.10%
—
14.50
EPS growth%
24.39
27.13
24.50
21.58
23.67
21.63
21.95
22.58
24.24
26.72
20.02
22.58
23.95
67
2.10
Bookvalue per sh$
0.87
0.86
0.93
1.10
1.30
1.43
1.41
1.63
1.85
1.88
1.96
7.68%
8.70%
—
1.96
FCF per share$
2.35
2.55
2.47
2.49
2.58
2.81
2.83
2.50
2.25
2.36
1.90
(1.76%)
0.43%
—
0.67
Dividend per sh$
5.34
6.27
7.36
7.54
8.68
9.98
10.10
9.92
10.26
10.95
1.60
4.76%
9.12%
—
6.04
Div yield (avg)%
22.65
20.96
23.17
25.13
26.21
24.97
23.06
21.61
21.00
23.72
9.74
23.06
23.11
59
10.66
Payout ratio%
24.88
27.76
27.83
26.76
27.59
29.86
28.38
26.84
27.93
29.41
18.41
28.38
27.79
59
226.7
Shares (diluted)M
230.0
220.5
243.5
231.1
239.1
213.5
219.8
236.0
211.8
189.8
221.1
(4.51%)
(1.35%)
43
3.18
Buyback yield%
23.14
21.08
19.84
20.33
21.16
21.35
19.72
16.78
16.44
15.77
15.15
16.78
20.08
78
1.541
D/E ratiox
2.147
2.150
2.118
2.269
2.492
2.870
3.082
3.592
4.037
4.808
0.417
3.592
2.681
64
756.3
Enterprise value$M
81.13
92.06
85.36
90.73
90.33
90.20
93.09
101.5
114.9
113.8
725.6
4.72%
3.38%
7
407.9
LT debt$M
331.4
330.9
347.4
331.8
318.8
302.4
307.1
287.0
308.1
306.7
867.5
(0.77%)
(0.90%)
85
Revenue
$1.189B
6.90%
1.00×
Cost of revenue
$662.4M
6.74%
0.99×
Operating expenses
$240.2M
6.57%
0.97×
Goodwill & intangibles
14.93%