0.652
Revenue$B
1.241
1.323
1.413
1.508
1.603
1.743
1.895
2.074
2.274
2.414
0.697
8.54%
7.78%
32
2.73
Revenue growth%
3.79
3.07
1.39
3.66
5.33
6.45
5.89
5.73
4.88
5.00
8.90
5.73
4.94
36
23.78
Gross margin%
2.97
4.74
2.73
0.50
2.49
0.40
0.41
0.40
1.45
1.93
22.16
0.41
1.69
41
21.91
Operating margin%
9.62
7.27
9.59
8.10
8.43
8.37
10.48
9.54
7.13
7.47
12.69
8.37
8.40
49
6.13
Net margin%
22.60
20.53
21.06
19.77
20.60
18.37
21.09
19.03
19.33
21.30
11.30
19.33
20.57
63
6.323
P/E ratio (avg)x
7.655
7.205
7.883
8.113
9.430
10.16
11.08
11.87
11.57
12.76
10.89
11.57
9.795
76
13.09
EV/EBITx
24.51
26.59
23.86
22.35
22.96
20.50
20.38
21.49
22.92
20.43
20.90
20.50
22.63
38
11.11
FCF yield (avg)%
2.54
0.40
0.40
0.40
0.45
2.45
1.72
2.46
5.25
2.31
4.73
2.45
2.01
63
24.31
FCF margin%
33.23
33.45
32.36
32.34
32.29
32.64
35.32
36.46
37.95
37.94
23.70
36.46
33.34
27
1.153
FCF / Net incomex
1.964
1.942
1.677
1.752
1.732
1.781
1.949
1.902
1.836
1.932
0.402
1.902
1.869
22
25.78
ROIC%
8.12
10.12
11.14
12.09
14.32
17.21
17.05
17.32
16.34
16.41
22.83
17.05
15.33
41
26.34
Return on equity%
13.81
14.53
11.89
14.05
14.67
13.33
10.37
9.48
6.50
8.49
5.09
9.48
12.61
37
12.61
Return on assets%
3.36
5.86
4.84
6.83
3.89
3.64
4.12
5.21
3.99
6.77
14.99
4.12
4.48
13
1.35
EPS$
1.57
1.56
1.53
1.65
1.52
1.42
1.49
1.51
1.64
1.70
1.47
2.20%
0.37%
—
26.47
EPS growth%
17.32
14.84
13.77
11.07
9.28
11.78
10.35
7.38
5.41
6.52
28.38
7.38
10.71
66
6.18
Bookvalue per sh$
1.12
1.25
1.19
1.11
1.15
1.26
1.31
1.32
1.29
1.34
4.99
3.14%
1.50%
—
4.19
FCF per share$
3.75
3.56
3.12
3.10
3.04
3.18
3.24
3.43
3.47
3.20
3.35
1.02%
(0.87%)
—
4.35
Dividend per sh$
3.48
3.45
3.83
4.19
4.22
4.57
5.10
4.64
4.45
4.34
3.74
0.56%
1.49%
—
24.55
Div yield (avg)%
24.66
26.83
28.21
28.12
30.38
30.34
30.35
29.92
29.16
28.24
5.45
29.92
28.70
71
22.14
Payout ratio%
31.81
30.73
29.65
27.73
29.93
32.34
32.46
35.16
35.13
35.02
3.58
35.02
32.07
86
160.0
Shares (diluted)M
125.4
131.0
124.6
117.3
114.3
102.6
95.34
97.93
105.5
99.19
162.2
(2.79%)
(3.17%)
95
6.26
Buyback yield%
14.60
15.08
14.07
15.11
14.74
17.36
20.29
17.81
19.16
17.08
27.62
17.81
16.09
15
1.236
D/E ratiox
1.620
1.703
1.582
1.795
1.873
1.951
2.163
2.450
2.824
2.996
1.673
2.450
1.912
79
735.7
Enterprise value$M
382.0
360.7
333.8
311.8
338.3
350.4
389.0
416.6
421.7
468.4
494.0
6.72%
1.17%
28
0.865
LT debt$B
0.650
0.592
0.612
0.668
0.764
0.710
0.721
0.817
0.766
0.718
1.166
(1.22%)
0.06%
32
Revenue
$2.414B
7.78%
1.00×
Cost of revenue
$1.690B
7.78%
1.00×
Operating expenses
$438.0M
8.13%
1.03×
Spread over hurdle
55.86%