1.024
Revenue$B
1.342
1.386
1.430
1.491
1.535
1.547
1.555
1.624
1.656
1.666
1.139
1.66%
2.16%
35
25.61
Revenue growth%
5.21
7.52
8.44
5.48
6.96
5.65
2.87
1.42
0.48
2.89
25.01
2.87
5.35
83
12.47
Gross margin%
22.10
23.83
25.98
27.73
26.00
24.33
22.41
24.61
26.02
28.70
23.42
24.61
25.29
86
6.18
Operating margin%
22.72
20.48
19.98
21.22
21.33
23.89
21.26
23.85
26.79
26.89
5.78
23.89
22.02
44
5.06
Net margin%
19.68
18.85
18.53
16.78
16.79
15.96
16.60
16.02
15.18
13.76
21.06
15.96
16.69
51
35.10
P/E ratio (avg)x
15.57
15.83
15.51
17.15
16.08
15.79
17.55
17.39
19.34
21.44
11.75
17.55
16.62
52
33.98
EV/EBITx
24.02
26.32
24.11
23.17
25.25
23.90
25.30
26.97
27.44
25.22
31.12
25.30
25.24
52
19.69
FCF yield (avg)%
23.30
21.74
19.22
16.83
17.44
19.62
18.25
17.95
19.71
17.87
23.47
18.25
18.74
26
18.79
FCF margin%
1.75
1.47
3.64
4.83
2.80
0.71
3.66
3.49
4.72
6.54
21.99
3.66
3.56
68
1.772
FCF / Net incomex
0.705
0.680
0.693
0.642
0.639
0.578
0.597
0.646
0.678
0.612
0.621
0.612
0.644
66
11.08
ROIC%
24.69
22.37
25.30
28.14
25.46
23.26
25.57
25.23
27.52
26.20
27.01
25.57
25.38
45
20.51
Return on equity%
2.98
5.96
3.23
5.97
5.19
7.14
8.64
7.16
6.89
6.14
18.76
7.14
6.05
86
17.42
Return on assets%
22.97
21.91
21.83
19.52
19.69
18.01
17.09
15.90
14.36
12.90
2.63
15.90
18.76
8
2.38
EPS$
0.70
0.65
0.57
0.59
0.54
0.53
0.55
0.60
0.64
0.68
2.47
4.60%
0.56%
—
14.34
EPS growth%
5.18
6.07
7.28
4.93
4.52
2.69
3.38
5.79
7.65
10.19
4.89
5.79
5.49
19
2.89
Bookvalue per sh$
2.84
2.40
2.41
2.20
1.95
1.94
2.06
2.04
1.81
1.89
2.28
(0.64%)
(4.03%)
—
2.28
FCF per share$
3.78
3.88
4.68
4.68
5.33
5.65
6.35
7.29
7.49
8.08
3.96
8.68%
9.01%
—
1.88
Dividend per sh$
7.71
8.63
8.74
9.39
9.62
10.93
12.80
14.95
17.20
17.79
0.80
13.08%
9.74%
—
2.77
Div yield (avg)%
15.35
17.70
14.86
11.99
9.82
7.33
5.09
5.33
3.75
5.88
6.52
5.33
8.57
82
28.34
Payout ratio%
28.29
30.48
32.40
32.13
32.34
33.30
34.02
35.19
37.04
35.87
15.84
35.19
32.85
46
127.5
Shares (diluted)M
211.4
224.3
221.9
223.3
215.2
253.6
285.7
303.8
340.9
328.4
125.4
8.82%
5.86%
28
4.17
Buyback yield%
18.88
16.87
18.62
20.05
17.33
15.79
15.32
17.70
20.20
22.08
16.01
17.70
18.16
27
1.762
D/E ratiox
0.522
0.520
0.556
0.551
0.584
0.634
0.669
0.754
0.798
0.892
0.155
0.754
0.609
19
1,133
Enterprise value$M
874.5
824.5
897.2
871.2
928.8
914.5
926.8
998.8
946.8
999.2
347.9
1.47%
1.76%
11
1.251
LT debt$B
0.354
0.331
0.335
0.341
0.335
0.369
0.425
0.456
0.451
0.452
1.036
6.16%
2.25%
68
Revenue
$1.666B
2.16%
1.00×
Cost of revenue
$1.094B
2.18%
1.00×
Operating expenses
$231.2M
2.13%
1.00×
Spread over hurdle
22.12%