0.395
Revenue$B
0.926
0.978
0.988
1.021
1.048
1.078
1.104
1.148
1.202
1.254
0.433
3.66%
3.55%
19
21.83
Revenue growth%
9.61
7.64
5.61
4.81
5.69
3.36
2.97
2.16
2.42
1.78
15.72
2.42
4.09
54
20.12
Gross margin%
24.02
24.92
22.98
20.03
18.28
15.37
14.46
14.61
14.29
16.50
12.55
14.61
17.39
71
21.18
Operating margin%
18.56
19.02
16.60
17.85
14.89
13.54
14.94
12.84
14.17
16.41
16.91
14.17
15.68
90
28.66
Net margin%
14.74
12.58
13.15
12.32
9.91
7.33
9.53
11.59
11.40
9.85
22.41
9.85
11.50
73
20.70
P/E ratio (avg)x
14.91
15.04
13.46
12.43
11.08
10.61
9.999
9.211
10.25
9.786
27.35
9.999
10.84
74
26.55
EV/EBITx
20.43
23.55
25.17
27.53
30.47
34.79
41.73
49.14
51.94
61.03
35.01
49.14
32.63
85
26.06
FCF yield (avg)%
13.06
11.69
14.48
11.68
12.36
14.36
12.96
15.49
18.41
19.40
13.46
15.49
13.71
72
25.61
FCF margin%
10.15
12.62
9.73
11.09
10.56
13.19
14.70
13.38
16.22
15.19
16.11
14.70
12.91
37
0.441
FCF / Net incomex
0.635
0.682
0.665
0.725
0.841
0.949
1.098
1.078
1.168
1.408
0.229
1.098
0.895
11
28.84
ROIC%
18.23
18.73
18.98
21.20
21.07
21.92
23.16
21.75
19.09
19.29
19.19
21.75
20.18
52
6.12
Return on equity%
17.72
19.74
18.55
17.53
16.03
17.79
16.39
17.34
16.10
16.56
10.74
16.56
17.43
76
28.04
Return on assets%
15.84
14.19
15.87
17.61
16.67
19.12
20.02
20.94
18.59
16.27
17.53
19.12
17.14
42
7.47
EPS$
1.26
1.23
1.18
1.09
1.01
0.85
0.78
0.81
0.80
0.71
7.92
(6.84%)
(5.03%)
—
6.12
EPS growth%
4.83
7.24
8.63
11.10
12.45
12.35
14.41
15.22
15.07
12.36
17.85
14.41
12.36
46
7.68
Bookvalue per sh$
3.87
4.09
4.61
4.61
4.62
5.03
5.25
5.43
6.11
6.90
4.97
8.37%
5.70%
—
6.92
FCF per share$
8.36
9.98
9.93
9.99
10.21
11.76
11.88
12.26
14.02
14.66
2.24
7.50%
5.84%
—
1.64
Dividend per sh$
10.02
9.79
9.14
8.51
9.02
10.10
9.97
11.37
10.93
12.11
3.12
6.08%
3.08%
—
19.86
Div yield (avg)%
23.64
21.71
24.51
22.03
20.11
19.39
21.20
21.33
23.81
25.90
13.22
21.33
21.87
92
3.77
Payout ratio%
13.73
13.89
13.35
11.20
9.54
11.42
13.72
16.58
14.54
16.07
25.49
14.54
13.72
12
70.65
Shares (diluted)M
52.57
56.77
53.91
54.99
52.14
47.20
50.13
53.14
45.88
48.21
72.02
(1.55%)
(2.21%)
71
17.07
Buyback yield%
17.99
15.93
16.63
15.70
13.55
14.36
16.74
15.17
12.39
12.28
4.58
14.36
15.44
46
0.733
D/E ratiox
1.036
1.105
1.164
1.264
1.170
1.153
1.162
1.030
0.938
0.944
1.481
1.030
1.129
30
1.000
Enterprise value$B
0.935
1.022
1.034
1.152
1.039
1.095
0.981
1.093
1.134
1.279
1.307
4.24%
2.25%
13
228.2
LT debt$M
516.6
566.0
557.0
555.8
535.3
593.7
680.0
666.0
707.7
779.3
240.8
7.80%
4.97%
13
Revenue
$1.254B
3.55%
1.00×
Cost of revenue
$768.8M
3.39%
0.99×
Operating expenses
$209.8M
4.24%
1.07×
Goodwill & intangibles
15.07%
Spread over hurdle
11.86%