1.315
Revenue$B
0.854
0.868
0.882
0.922
0.935
0.977
1.011
1.065
1.105
1.130
1.416
3.86%
3.17%
76
12.84
Revenue growth%
15.07
14.24
12.61
11.53
9.23
6.29
3.73
5.33
6.42
4.93
7.65
5.33
7.82
15
29.38
Gross margin%
9.02
8.70
5.78
5.19
3.36
1.63
1.53
4.06
3.63
4.86
14.26
3.63
4.46
39
24.69
Operating margin%
12.71
9.87
8.66
7.71
8.35
8.44
9.21
10.59
7.85
10.38
23.03
9.21
8.93
80
12.86
Net margin%
6.37
8.69
8.56
5.99
3.95
5.68
5.59
5.31
3.23
0.40
15.37
5.31
5.63
70
31.77
P/E ratio (avg)x
10.35
9.846
9.282
9.437
10.68
11.12
11.11
12.45
13.32
14.62
12.54
12.45
10.90
66
30.23
EV/EBITx
35.22
33.57
31.48
30.61
29.24
29.94
33.11
31.77
29.64
29.53
30.87
29.94
31.05
48
14.59
FCF yield (avg)%
23.19
21.28
22.73
23.72
21.45
21.47
20.41
21.50
23.66
23.06
5.69
21.50
22.11
85
18.49
FCF margin%
21.22
22.16
24.39
21.99
21.82
20.87
20.02
20.19
22.16
24.93
24.00
20.87
21.90
47
0.432
FCF / Net incomex
0.985
1.013
0.927
0.995
0.904
0.959
0.984
0.981
0.911
0.901
1.560
0.959
0.970
46
19.47
ROIC%
25.75
27.80
26.37
27.56
25.55
23.07
22.46
24.28
26.03
25.37
15.00
24.28
25.65
61
13.79
Return on equity%
9.68
10.63
10.80
8.97
6.98
6.65
7.16
5.09
4.12
3.90
18.49
5.09
7.07
34
20.03
Return on assets%
17.80
17.07
18.31
17.37
19.87
21.21
19.38
19.82
21.83
18.90
27.99
19.82
19.14
34
7.22
EPS$
8.54
9.32
10.29
11.33
11.66
12.81
13.94
15.62
14.38
14.26
7.69
4.10%
4.49%
—
20.37
EPS growth%
33.28
32.07
30.60
29.04
29.86
32.23
30.53
28.42
26.61
23.69
11.73
28.42
30.19
39
6.81
Bookvalue per sh$
5.24
4.57
4.95
4.38
4.19
3.86
3.81
3.90
3.90
4.14
2.44
(0.24%)
(2.74%)
—
14.08
FCF per share$
18.25
18.15
19.69
17.39
16.04
14.81
13.33
14.72
13.95
15.22
6.22
(1.03%)
(1.26%)
—
7.52
Dividend per sh$
10.54
9.34
8.54
7.97
7.50
8.00
7.20
6.46
5.90
5.56
6.37
(5.81%)
(6.90%)
—
8.30
Div yield (avg)%
11.22
13.77
16.07
16.40
17.47
20.39
22.21
22.30
19.69
18.62
19.54
20.39
18.05
94
12.77
Payout ratio%
10.06
9.37
11.33
9.14
12.07
14.80
13.48
14.35
11.92
11.31
12.05
13.48
11.62
32
49.59
Shares (diluted)M
100.5
107.5
112.9
123.1
136.0
143.0
138.7
137.7
137.2
156.7
49.68
2.88%
6.20%
46
2.08
Buyback yield%
9.89
11.59
9.50
9.51
9.27
10.46
7.63
8.64
8.47
11.31
14.58
8.64
9.50
72
0.275
D/E ratiox
2.143
2.422
2.705
2.668
3.044
3.576
4.206
4.743
5.284
6.127
1.265
4.743
3.310
68
0.224
Enterprise value$B
1.609
1.867
1.997
2.151
2.173
2.257
2.157
2.047
1.994
2.112
1.091
(0.57%)
3.93%
43
0.177
LT debt$B
0.687
0.659
0.710
0.643
0.586
0.573
0.613
0.609
0.674
0.670
1.085
2.72%
(0.91%)
66
Revenue
$1.130B
3.17%
1.00×
Cost of revenue
$564.3M
3.12%
1.00×
Operating expenses
$255.8M
3.59%
1.04×
Goodwill & intangibles
17.17%
Spread over hurdle
(2.95%)