1.043
Revenue$B
0.681
0.718
0.781
0.815
0.879
0.926
0.979
1.036
1.110
1.158
1.156
5.68%
6.12%
47
6.05
Revenue growth%
17.10
17.06
19.12
20.87
18.86
17.74
18.17
19.44
21.98
24.49
24.86
19.44
18.99
85
9.80
Gross margin%
21.86
23.31
25.77
24.11
21.58
18.95
20.65
23.12
24.61
23.74
10.09
23.12
23.21
77
6.29
Operating margin%
20.91
23.83
21.38
18.86
20.11
18.26
18.39
15.73
13.51
16.25
19.20
16.25
18.62
65
2.57
Net margin%
24.50
21.82
20.77
19.05
16.33
17.67
17.42
16.09
17.87
17.59
11.53
17.59
17.77
22
33.76
P/E ratio (avg)x
29.49
28.36
27.93
27.19
29.17
32.44
29.25
31.24
31.19
31.76
9.224
31.24
29.37
12
35.97
EV/EBITx
28.66
32.11
32.47
33.61
36.93
39.19
39.29
41.01
44.65
48.02
12.94
41.01
38.06
43
28.67
FCF yield (avg)%
27.75
25.12
28.02
27.25
29.39
29.06
27.42
25.08
26.87
28.51
26.62
27.42
27.58
52
23.86
FCF margin%
13.68
15.97
15.54
18.43
17.80
19.49
20.61
22.80
24.07
24.31
12.79
22.80
18.96
39
1.456
FCF / Net incomex
0.630
0.671
0.715
0.730
0.719
0.659
0.702
0.631
0.559
0.502
1.349
0.631
0.665
21
27.63
ROIC%
12.26
9.30
12.17
10.43
9.47
9.43
11.47
13.33
11.82
11.24
20.73
11.47
11.36
17
8.86
Return on equity%
21.22
20.94
18.37
20.45
21.00
18.50
16.49
13.62
15.11
16.81
27.51
16.49
18.44
24
26.04
Return on assets%
12.03
14.67
14.01
12.14
9.25
6.93
8.73
11.24
8.41
6.92
11.46
8.41
10.24
39
2.23
EPS$
12.77
13.15
13.73
14.26
16.50
18.03
18.17
16.89
18.02
17.87
2.44
1.60%
3.87%
—
23.53
EPS growth%
6.40
3.98
2.81
2.41
3.83
1.53
3.87
2.16
0.40
0.40
10.70
1.53
2.61
11
4.70
Bookvalue per sh$
8.93
8.16
7.55
6.73
6.04
5.58
5.87
5.65
4.93
4.59
8.73
(5.31%)
(6.80%)
—
7.62
FCF per share$
5.59
5.98
6.16
6.30
6.71
6.73
6.58
6.01
5.90
5.60
7.15
(3.54%)
(0.50%)
—
3.77
Dividend per sh$
3.75
3.91
4.08
4.58
4.44
4.07
4.17
4.05
4.43
5.07
10.45
2.66%
4.04%
—
15.84
Div yield (avg)%
17.31
17.09
17.52
18.15
20.44
21.24
24.21
26.10
24.36
23.25
29.35
24.21
20.84
31
22.55
Payout ratio%
34.04
35.42
35.60
35.93
35.53
38.44
40.90
42.90
44.78
44.95
17.00
42.90
37.18
65
94.62
Shares (diluted)M
105.0
105.6
108.4
101.2
98.57
110.7
108.0
112.1
116.1
115.5
93.77
3.21%
2.13%
74
8.56
Buyback yield%
30.28
28.61
30.95
33.06
32.54
35.44
34.76
33.15
33.39
32.31
4.02
33.39
32.80
64
0.767
D/E ratiox
1.104
1.212
1.303
1.450
1.502
1.525
1.653
1.850
1.948
2.074
0.665
1.850
1.513
74
577.4
Enterprise value$M
511.4
604.8
625.0
613.2
728.0
736.7
884.0
904.1
896.0
911.1
833.9
4.59%
6.46%
62
663.9
LT debt$M
437.5
489.3
452.8
415.6
429.8
398.6
381.5
380.9
426.1
417.4
209.7
(0.58%)
(0.74%)
66
Revenue
$1.158B
6.12%
1.00×
Cost of revenue
$498.1M
5.95%
0.98×
Operating expenses
$271.8M
6.72%
1.06×
Goodwill & intangibles
15.00%
Spread over hurdle
15.45%