0.578
Revenue$B
1.236
1.290
1.362
1.442
1.470
1.512
1.539
1.609
1.647
1.708
0.636
3.04%
3.65%
70
17.99
Revenue growth%
14.76
13.50
16.06
15.58
14.14
14.48
15.61
16.35
15.39
15.55
20.09
15.55
15.47
17
29.90
Gross margin%
17.79
16.12
15.41
17.59
18.48
21.34
20.75
20.33
17.89
20.59
26.00
20.59
18.19
42
18.90
Operating margin%
20.99
21.27
18.99
17.01
16.96
17.39
16.39
14.38
14.92
13.48
10.43
14.92
16.99
53
3.52
Net margin%
17.50
15.42
12.44
12.95
15.20
15.41
13.03
15.76
17.82
18.64
19.24
15.76
15.42
46
14.37
P/E ratio (avg)x
26.09
25.98
27.65
29.79
27.10
25.39
26.89
25.05
22.56
19.78
27.10
25.05
26.03
46
12.57
EV/EBITx
12.95
14.03
15.77
17.10
15.67
14.34
15.78
14.86
16.16
18.11
19.94
15.78
15.72
71
2.10
FCF yield (avg)%
5.07
5.24
4.76
2.31
2.14
0.40
0.40
1.16
0.40
0.43
17.49
0.40
1.65
42
20.51
FCF margin%
11.57
14.01
15.90
14.53
11.81
14.65
12.45
11.51
8.52
10.64
14.67
11.51
12.13
61
0.404
FCF / Net incomex
1.708
1.616
1.773
1.642
1.595
1.607
1.551
1.592
1.585
1.667
1.728
1.592
1.611
59
4.60
ROIC%
29.99
29.53
31.60
30.34
31.58
31.07
32.65
33.97
33.42
36.41
17.56
33.42
31.59
48
6.17
Return on equity%
25.59
26.67
29.25
29.88
29.67
28.27
27.52
29.53
27.50
26.73
17.20
27.52
27.89
69
18.72
Return on assets%
22.31
20.75
23.07
24.19
24.26
24.38
21.55
20.39
20.33
21.93
21.05
21.55
22.12
50
18.42
EPS$
12.28
12.42
12.80
12.30
12.79
11.52
10.01
9.92
10.46
9.83
20.34
(5.12%)
(2.46%)
—
7.55
EPS growth%
19.62
17.31
20.30
22.68
25.30
23.64
25.79
28.58
29.41
30.40
13.84
28.58
24.47
59
15.99
Bookvalue per sh$
20.84
20.71
20.76
23.64
25.31
24.40
27.94
30.01
32.26
34.72
4.61
6.53%
5.97%
—
3.43
FCF per share$
7.16
7.77
7.59
8.15
8.33
9.06
8.72
9.13
8.58
8.24
7.18
(0.22%)
1.28%
—
3.44
Dividend per sh$
9.14
9.17
10.14
11.03
10.25
9.88
9.31
9.98
8.80
8.07
9.47
(4.67%)
(2.21%)
—
6.94
Div yield (avg)%
14.31
11.53
13.13
14.55
17.20
17.14
15.69
12.73
11.31
12.88
27.37
12.88
13.72
60
7.23
Payout ratio%
9.53
10.25
9.67
10.49
10.06
8.54
7.52
8.28
10.85
8.00
12.09
8.28
9.60
12
62.42
Shares (diluted)M
53.81
58.07
52.83
54.84
51.42
48.79
47.55
48.82
42.23
37.20
62.01
(6.27%)
(4.33%)
91
12.89
Buyback yield%
13.20
15.52
13.93
13.01
13.33
10.50
12.40
14.49
12.54
12.71
27.02
12.54
13.11
41
0.459
D/E ratiox
0.640
0.634
0.626
0.635
0.627
0.750
0.825
0.878
0.879
0.873
0.701
0.873
0.695
23
0.462
Enterprise value$B
0.613
0.568
0.546
0.585
0.625
0.625
0.587
0.591
0.583
0.569
1.619
(1.86%)
(0.51%)
39
1.688
LT debt$B
0.487
0.477
0.558
0.600
0.651
0.698
0.756
0.833
0.935
1.033
0.102
9.69%
7.70%
47
Revenue
$1.708B
3.65%
1.00×
Cost of revenue
$788.5M
3.79%
1.01×
Operating expenses
$323.5M
3.32%
0.97×
Spread over hurdle
10.29%