0.910
Revenue$B
1.144
1.128
1.147
1.131
1.109
1.093
1.108
1.093
1.093
1.102
0.946
(0.14%)
(0.55%)
66
24.78
Revenue growth%
21.23
21.78
21.62
23.57
24.72
25.46
26.43
28.31
28.08
29.87
21.95
28.08
25.09
36
3.19
Gross margin%
17.21
19.62
22.01
20.98
22.05
20.13
17.50
20.18
19.02
18.46
17.55
19.02
19.88
34
6.54
Operating margin%
13.04
11.29
11.85
11.67
14.58
14.22
16.36
15.13
13.80
10.89
12.64
14.22
13.42
51
10.70
Net margin%
8.04
10.39
11.66
14.29
12.03
10.49
12.20
12.11
12.99
10.36
23.81
12.11
11.84
14
10.81
P/E ratio (avg)x
20.60
19.93
22.08
24.87
26.78
30.79
29.37
31.26
31.10
36.04
30.42
31.10
28.08
73
28.66
EV/EBITx
25.06
22.71
25.50
24.66
24.95
23.03
24.18
26.06
29.49
29.09
33.38
26.06
25.01
93
20.64
FCF yield (avg)%
20.49
23.34
23.04
21.46
24.23
25.64
27.50
25.58
27.61
26.25
20.19
26.25
24.91
92
12.14
FCF margin%
22.88
22.72
24.71
27.07
26.85
26.21
28.65
28.54
28.06
30.72
3.22
28.54
26.96
53
1.759
FCF / Net incomex
1.539
1.481
1.439
1.400
1.511
1.565
1.590
1.662
1.798
1.645
0.981
1.645
1.552
48
27.57
ROIC%
21.19
22.31
21.73
20.89
23.20
26.12
28.94
31.54
30.26
31.10
27.50
30.26
24.66
58
29.82
Return on equity%
22.52
23.08
22.12
19.33
18.39
18.87
17.51
17.92
20.82
18.14
23.58
18.14
19.10
86
16.38
Return on assets%
14.36
13.46
13.62
11.28
11.18
13.00
10.38
12.92
14.55
14.27
5.70
13.00
13.23
14
30.52
EPS$
21.52
21.59
23.44
21.14
20.45
19.35
16.62
15.14
14.73
12.76
32.58
(9.01%)
(4.64%)
—
22.17
EPS growth%
4.09
3.01
2.31
2.47
1.46
3.04
0.75
2.90
4.72
6.38
12.36
3.04
2.95
22
13.90
Bookvalue per sh$
28.28
30.72
31.27
32.76
30.28
28.80
28.42
26.87
25.74
27.25
14.70
(2.09%)
(0.60%)
—
11.17
FCF per share$
12.18
11.14
10.77
11.24
11.67
12.11
12.25
13.42
14.65
14.50
27.28
4.44%
0.55%
—
18.55
Dividend per sh$
23.34
24.08
24.51
22.58
23.74
21.23
19.74
19.56
21.50
20.04
20.06
(3.34%)
(1.68%)
—
29.93
Div yield (avg)%
27.80
26.52
25.77
23.17
25.34
26.99
25.71
27.96
24.99
25.75
11.47
25.75
25.76
82
15.26
Payout ratio%
4.07
1.96
0.97
0.40
0.40
0.40
1.66
0.40
0.54
1.74
16.86
0.54
0.76
79
24.64
Shares (diluted)M
15.45
13.66
13.48
13.70
13.71
11.67
11.49
10.35
10.15
9.880
24.39
(6.34%)
(4.67%)
63
16.84
Buyback yield%
8.91
10.21
9.93
8.18
9.75
9.35
9.23
10.19
10.41
10.16
6.79
10.16
9.84
64
0.790
D/E ratiox
0.686
0.701
0.673
0.665
0.707
0.718
0.611
0.535
0.520
0.501
1.007
0.535
0.669
32
849.8
Enterprise value$M
692.8
722.7
744.3
840.3
891.9
861.9
804.0
801.7
868.7
936.3
847.2
0.98%
4.43%
95
0.333
LT debt$B
0.537
0.560
0.666
0.721
0.742
0.822
0.821
0.942
1.023
1.065
0.785
7.49%
6.84%
34
Revenue
$1.102B
(0.55%)
1.00×
Cost of revenue
$771.3M
(0.55%)
1.00×
Operating expenses
$190.2M
(0.35%)
1.02×
Goodwill & intangibles
17.30%
Spread over hurdle
(3.10%)