0.313
Revenue$B
1.084
1.099
1.140
1.186
1.225
1.290
1.306
1.342
1.408
1.451
0.346
3.44%
3.16%
38
10.61
Revenue growth%
22.83
25.30
25.39
24.74
23.33
24.11
25.54
24.00
25.35
24.03
13.62
24.11
24.43
72
2.27
Gross margin%
33.61
31.08
28.11
28.11
26.39
29.31
29.78
32.09
34.95
35.72
14.33
32.09
30.43
62
10.77
Operating margin%
9.38
10.28
11.08
13.63
16.61
15.69
14.61
16.00
16.93
16.40
19.62
16.00
15.15
37
5.08
Net margin%
29.22
30.97
29.26
28.81
30.65
28.21
27.98
25.86
25.06
28.04
19.96
27.98
28.51
77
18.59
P/E ratio (avg)x
6.469
6.613
7.316
6.948
7.143
6.494
7.118
7.284
7.318
7.676
35.67
7.284
7.130
7
13.86
EV/EBITx
41.45
47.30
47.56
52.55
53.27
52.56
51.32
50.79
55.87
65.27
27.97
52.56
51.93
44
20.92
FCF yield (avg)%
20.63
18.66
17.98
18.42
17.38
15.73
18.05
17.10
16.79
15.43
8.08
16.79
17.68
25
2.54
FCF margin%
27.77
26.50
27.93
30.23
30.50
31.79
33.76
35.79
33.13
35.43
16.15
33.76
31.15
5
0.875
FCF / Net incomex
1.457
1.677
1.643
1.826
1.777
2.028
2.033
2.432
2.919
3.068
0.126
2.432
1.927
36
20.52
ROIC%
24.95
27.07
25.51
26.14
29.08
29.09
29.87
32.49
33.27
32.76
4.74
32.49
29.08
77
28.37
Return on equity%
16.41
14.33
14.69
13.72
14.89
11.99
13.15
15.75
16.51
18.46
16.48
15.75
14.79
24
5.54
Return on assets%
13.15
12.03
13.11
13.11
13.64
11.19
13.51
12.40
13.94
13.75
11.46
13.51
13.13
28
4.44
EPS$
6.39
6.47
6.91
7.15
7.98
9.46
9.94
9.62
10.98
12.77
4.59
9.86%
8.08%
—
6.43
EPS growth%
8.75
8.71
10.07
11.55
9.80
9.90
12.36
14.96
16.96
16.07
7.45
14.96
10.81
80
1.64
Bookvalue per sh$
2.01
2.24
2.38
2.71
2.82
3.11
3.29
3.81
4.12
4.42
3.20
9.42%
9.75%
—
1.25
FCF per share$
1.88
2.03
1.96
2.18
2.55
2.86
2.77
2.87
3.34
3.86
4.00
8.66%
7.35%
—
3.03
Dividend per sh$
6.72
6.72
6.84
7.54
9.05
10.40
10.77
11.01
12.76
13.90
2.59
8.95%
9.28%
—
8.31
Div yield (avg)%
8.61
9.51
12.00
12.86
11.91
13.36
10.75
8.75
11.43
8.48
29.61
10.75
11.09
76
27.31
Payout ratio%
32.50
30.30
30.19
30.67
31.40
34.03
36.10
38.75
37.12
37.72
29.87
37.12
33.27
82
70.32
Shares (diluted)M
66.31
67.74
65.96
73.44
75.43
83.18
84.65
78.46
77.64
73.63
71.89
(0.48%)
1.26%
69
4.89
Buyback yield%
2.08
0.52
0.40
0.40
1.49
0.68
3.05
5.20
7.99
9.86
17.40
5.20
1.79
63
1.497
D/E ratiox
2.094
2.080
2.046
2.201
2.137
2.050
2.282
2.252
2.164
2.106
1.357
2.164
2.122
14
0.879
Enterprise value$B
1.090
1.128
1.270
1.221
1.235
1.149
1.084
1.077
1.098
1.115
0.560
(2.01%)
0.41%
79
163.1
LT debt$M
279.7
277.0
244.4
241.3
246.9
221.7
214.9
211.6
188.1
178.1
94.99
(6.33%)
(5.54%)
95
Revenue
$1.451B
3.16%
1.00×
Cost of revenue
$733.6M
2.92%
0.98×
Operating expenses
$227.3M
4.09%
1.09×
Property and equipment
16.32%
Return on capital
346.65%
Spread over hurdle
335.66%