1.379
Revenue$B
0.863
0.928
0.989
1.090
1.191
1.279
1.386
1.460
1.579
1.726
1.508
7.69%
8.00%
35
24.49
Revenue growth%
28.16
27.74
25.52
23.04
23.45
23.98
21.43
22.59
22.04
22.15
6.99
22.15
23.24
37
7.35
Gross margin%
19.24
21.38
23.59
24.16
24.77
25.71
25.55
25.08
27.78
30.52
14.44
25.71
24.93
20
2.38
Operating margin%
16.93
19.64
18.63
20.70
18.62
21.01
20.40
19.03
19.00
18.99
10.69
19.03
19.01
61
3.06
Net margin%
13.44
14.10
12.61
13.39
13.11
12.71
11.88
10.79
8.29
10.85
4.96
10.85
12.66
83
17.76
P/E ratio (avg)x
20.83
23.44
28.23
33.77
36.06
42.68
45.62
51.75
50.63
51.10
30.46
50.63
39.37
67
18.22
EV/EBITx
42.52
40.65
44.94
47.58
47.65
51.58
55.70
51.35
48.12
52.36
17.30
51.58
47.89
44
11.17
FCF yield (avg)%
0.40
0.40
0.79
0.40
0.40
0.40
0.40
0.40
0.40
1.59
20.62
0.40
0.40
20
29.73
FCF margin%
24.60
25.68
28.12
29.66
28.46
31.33
33.60
31.94
31.56
32.40
26.34
31.94
30.49
63
0.378
FCF / Net incomex
1.510
1.616
1.379
1.225
1.207
1.232
1.137
1.003
1.001
0.906
1.004
1.003
1.216
6
13.44
ROIC%
23.96
21.98
21.25
18.74
18.64
20.59
22.34
22.86
23.55
26.27
16.47
22.86
22.16
30
23.44
Return on equity%
22.87
21.48
23.73
25.14
26.44
27.35
26.67
27.12
25.71
24.41
3.72
26.67
25.42
46
29.42
Return on assets%
27.59
26.11
24.51
25.78
24.66
24.25
22.64
24.82
22.22
23.20
8.93
23.20
24.59
30
17.07
EPS$
24.73
23.26
21.41
23.36
22.18
20.38
20.08
20.95
20.99
21.41
18.29
(0.70%)
(2.43%)
—
15.21
EPS growth%
6.47
6.58
6.27
5.28
6.67
4.96
6.49
8.99
8.06
7.63
18.70
7.63
6.54
75
48.55
Bookvalue per sh$
23.23
26.21
31.14
35.19
34.05
36.83
39.16
44.81
53.48
57.35
54.74
10.99%
10.27%
—
49.10
FCF per share$
28.14
29.74
30.37
32.38
33.78
37.60
41.52
36.98
39.04
41.83
15.90
4.37%
5.14%
—
51.01
Dividend per sh$
53.42
57.04
52.59
50.81
51.44
49.82
49.53
48.32
44.34
40.64
53.50
(4.60%)
(2.32%)
—
6.87
Div yield (avg)%
11.52
14.47
16.23
16.79
14.39
13.19
10.73
9.80
10.92
11.93
18.65
10.92
12.56
30
29.87
Payout ratio%
19.66
19.59
22.37
19.72
22.43
21.99
24.58
25.99
25.36
24.94
10.35
24.94
22.40
8
21.32
Shares (diluted)M
24.02
25.14
23.91
25.39
23.70
21.86
24.90
25.85
27.16
25.12
22.10
1.17%
0.85%
59
8.47
Buyback yield%
14.50
12.76
10.03
7.07
9.08
10.94
11.79
13.79
12.49
14.25
12.94
12.49
12.14
59
1.032
D/E ratiox
1.038
1.144
1.234
1.365
1.324
1.262
1.381
1.446
1.512
1.715
0.219
1.446
1.345
9
728.5
Enterprise value$M
160.5
166.0
142.6
136.0
128.7
137.3
125.8
126.4
125.1
111.6
970.1
(2.82%)
(3.02%)
13
404.2
LT debt$M
403.7
447.0
428.8
491.7
569.1
615.5
581.1
561.0
594.0
678.1
195.9
3.56%
5.77%
5
Revenue
$1.726B
8.00%
1.00×
Cost of revenue
$1.134B
8.21%
1.02×
Operating expenses
$357.7M
7.92%
0.99×
Goodwill & intangibles
16.19%
Spread over hurdle
(4.00%)