0.695
Revenue$B
0.944
1.014
1.083
1.141
1.182
1.258
1.313
1.408
1.451
1.561
0.733
5.72%
5.71%
87
25.14
Revenue growth%
23.23
22.91
23.64
23.00
23.10
23.73
21.07
23.51
24.79
23.41
23.86
23.51
23.32
84
13.20
Gross margin%
23.93
25.01
25.76
24.19
21.28
19.90
22.82
24.42
27.13
25.52
6.98
24.42
24.30
83
3.83
Operating margin%
13.59
12.54
12.23
14.22
14.28
16.03
18.38
17.95
20.93
22.27
29.93
18.38
15.16
62
19.83
Net margin%
28.09
28.39
26.79
27.35
25.29
24.66
24.22
23.71
26.34
26.77
12.27
24.66
26.56
56
29.84
P/E ratio (avg)x
13.24
12.60
13.55
14.75
15.96
15.36
15.19
15.31
14.30
14.25
27.96
15.19
14.53
75
34.19
EV/EBITx
28.50
28.62
29.89
32.84
36.73
37.90
39.10
40.36
40.56
45.06
32.31
40.36
37.31
28
4.27
FCF yield (avg)%
27.17
27.74
26.08
25.27
26.08
27.68
29.26
27.33
25.76
23.35
5.95
27.33
26.63
79
12.85
FCF margin%
20.38
20.44
19.90
17.53
19.35
20.48
17.58
16.62
15.32
15.18
8.98
16.62
18.46
93
0.339
FCF / Net incomex
1.675
1.669
1.698
1.644
1.613
1.649
1.646
1.859
1.874
2.018
1.398
1.859
1.672
86
17.82
ROIC%
20.71
22.85
25.27
27.77
26.71
28.08
29.82
30.04
28.36
27.52
7.04
28.36
27.64
19
17.31
Return on equity%
24.22
27.17
27.83
26.21
26.28
26.47
28.08
30.87
33.85
33.84
24.94
30.87
27.50
41
6.65
Return on assets%
25.76
25.48
22.63
23.00
21.51
24.17
21.83
23.46
24.87
26.25
18.79
24.17
23.81
81
4.74
EPS$
3.09
2.95
2.84
2.83
3.23
3.23
3.77
3.73
4.00
3.75
5.14
3.06%
1.37%
—
21.06
EPS growth%
13.55
14.51
15.52
14.83
14.31
14.79
11.97
13.22
14.45
11.60
3.76
13.22
14.38
81
2.26
Bookvalue per sh$
2.52
2.32
2.39
2.21
2.30
2.17
2.36
2.21
2.31
2.35
3.25
0.40%
(1.66%)
—
3.97
FCF per share$
7.16
6.92
7.83
8.28
9.35
10.15
11.44
12.33
13.74
15.39
7.15
10.49%
7.08%
—
1.72
Dividend per sh$
3.69
4.26
4.27
4.92
4.71
4.67
4.61
4.78
4.79
4.74
3.32
0.10%
2.91%
—
10.55
Div yield (avg)%
23.65
24.34
24.33
26.39
25.67
27.00
24.48
22.42
22.94
25.18
19.67
24.48
24.41
93
23.27
Payout ratio%
4.13
3.95
3.84
4.83
2.19
1.73
3.69
6.38
4.83
6.93
29.61
4.83
4.04
11
99.53
Shares (diluted)M
160.1
189.6
199.8
226.7
251.7
279.1
324.9
369.5
421.3
477.8
99.56
13.67%
13.35%
20
29.53
Buyback yield%
1.13
0.89
1.34
0.40
0.68
1.19
1.44
2.85
4.14
5.96
16.68
2.85
1.27
18
1.269
D/E ratiox
1.425
1.623
1.790
2.126
2.134
2.395
2.840
3.089
3.692
4.009
0.828
3.089
2.265
84
1.252
Enterprise value$B
0.657
0.698
0.612
0.677
0.674
0.686
0.666
0.651
0.628
0.559
1.592
(3.68%)
(1.30%)
74
1.512
LT debt$B
1.543
1.687
1.969
2.323
2.305
2.461
2.513
2.844
2.951
2.784
1.428
3.85%
5.52%
27
Revenue
$1.561B
5.71%
1.00×
Cost of revenue
$1.093B
5.71%
1.00×
Operating expenses
$230.0M
6.15%
1.04×
Goodwill & intangibles
21.34%
Spread over hurdle
(3.94%)