0.383
Revenue$B
1.015
1.025
1.030
1.061
1.076
1.095
1.143
1.161
1.221
1.246
0.428
2.98%
2.16%
77
22.58
Revenue growth%
1.39
1.17
1.39
3.48
3.56
6.49
4.66
1.77
2.17
3.96
17.32
3.96
2.82
95
27.61
Gross margin%
5.88
4.93
7.27
10.23
11.27
11.37
12.27
12.32
13.78
14.37
13.05
12.32
11.32
12
9.27
Operating margin%
13.46
13.11
11.30
12.81
10.75
10.41
10.79
11.26
8.69
10.67
22.90
10.67
11.03
28
6.77
Net margin%
27.90
25.19
24.58
25.59
24.35
26.70
26.80
29.05
30.77
29.09
5.60
29.05
26.75
76
23.08
P/E ratio (avg)x
19.49
20.70
20.66
19.71
17.48
16.56
15.21
15.54
15.12
15.30
11.48
15.30
17.02
79
25.36
EV/EBITx
50.28
51.12
58.97
67.86
78.63
92.10
92.10
106.8
116.4
112.9
12.40
106.8
85.36
6
7.43
FCF yield (avg)%
29.59
31.90
30.55
28.88
31.88
32.62
35.22
36.28
39.06
38.55
13.57
36.28
32.26
85
3.37
FCF margin%
19.65
22.38
20.54
20.64
20.32
21.53
20.15
20.47
17.59
16.92
11.42
20.15
20.40
72
1.685
FCF / Net incomex
0.441
0.430
0.482
0.465
0.478
0.466
0.444
0.486
0.532
0.493
0.118
0.486
0.472
45
7.84
ROIC%
10.04
11.83
12.02
13.42
10.88
12.14
9.26
6.55
8.57
11.20
19.28
9.26
11.04
52
10.80
Return on equity%
19.86
18.39
15.64
17.66
19.07
16.56
16.47
16.18
15.39
17.97
13.26
16.47
17.11
93
30.00
Return on assets%
28.53
31.52
29.38
31.59
33.58
32.39
32.81
33.56
31.70
28.75
16.74
32.39
31.64
42
5.18
EPS$
8.02
8.61
9.18
8.69
9.30
9.20
10.30
11.71
11.77
12.18
5.62
5.54%
3.79%
—
19.24
EPS growth%
9.30
12.23
13.65
16.29
18.20
17.58
17.92
18.60
19.30
19.65
8.70
18.60
17.75
69
5.28
Bookvalue per sh$
13.74
13.87
15.04
16.07
16.67
17.20
19.37
19.70
23.46
25.14
6.96
8.57%
7.92%
—
9.50
FCF per share$
11.97
12.42
12.41
13.61
15.46
15.52
17.22
18.52
20.29
21.38
4.22
6.70%
6.69%
—
1.80
Dividend per sh$
3.14
3.43
3.22
3.64
3.68
3.53
3.51
3.94
3.78
3.63
7.37
(0.25%)
2.22%
—
20.37
Div yield (avg)%
29.64
28.77
26.26
26.91
24.07
23.86
21.87
19.33
21.87
22.26
19.38
21.87
23.96
79
27.68
Payout ratio%
17.67
16.35
14.17
17.08
16.07
18.29
20.09
22.99
20.19
20.46
9.22
20.19
17.98
56
120.7
Shares (diluted)M
112.1
96.41
87.76
83.49
72.04
73.44
75.52
79.82
75.54
65.94
121.6
(1.75%)
(5.08%)
29
24.29
Buyback yield%
27.21
29.66
27.37
25.32
24.33
24.88
23.73
25.74
28.13
26.53
13.76
25.74
26.14
60
1.678
D/E ratiox
0.789
0.735
0.694
0.728
0.769
0.832
0.827
0.830
0.908
0.856
0.731
0.832
0.808
83
210.4
Enterprise value$M
185.6
158.5
164.5
171.8
159.5
164.5
170.4
151.0
137.5
127.1
717.2
(4.44%)
(3.16%)
29
725.9
LT debt$M
127.6
127.4
137.5
133.0
148.9
168.6
173.8
161.9
153.1
149.0
185.7
0.01%
0.77%
42
Revenue
$1.246B
2.16%
1.00×
Cost of revenue
$711.9M
2.08%
0.99×
Operating expenses
$257.5M
1.94%
0.98×
Goodwill & intangibles
15.35%