1.277
Revenue$B
1.256
1.270
1.259
1.288
1.295
1.328
1.319
1.346
1.355
1.386
1.420
1.36%
1.19%
36
16.73
Revenue growth%
25.07
26.35
24.73
24.12
22.96
20.50
19.91
20.42
18.49
15.80
24.80
19.91
21.73
67
8.74
Gross margin%
21.40
19.21
16.91
18.71
20.84
19.36
19.84
17.40
19.10
21.74
14.31
19.36
19.28
9
15.96
Operating margin%
21.90
19.35
18.22
17.53
15.97
15.05
15.98
13.59
15.92
17.91
6.17
15.92
16.76
14
8.51
Net margin%
20.75
21.84
19.71
21.20
20.99
20.31
19.92
17.36
18.09
19.98
7.64
19.92
20.14
48
37.06
P/E ratio (avg)x
44.68
51.74
60.79
70.96
78.36
90.98
102.5
112.1
120.8
130.5
9.964
112.1
84.67
6
12.39
EV/EBITx
20.82
22.96
22.37
24.72
23.27
24.34
23.06
21.91
24.06
24.50
17.51
24.06
23.17
93
28.55
FCF yield (avg)%
6.88
6.96
6.95
7.34
8.47
9.63
10.73
12.67
11.35
9.24
24.57
10.73
8.85
23
4.32
FCF margin%
11.68
12.42
14.13
14.13
12.44
10.38
8.33
6.03
4.16
5.05
14.57
6.03
11.03
47
0.725
FCF / Net incomex
1.566
1.696
1.632
1.530
1.679
1.869
1.893
1.965
1.894
2.006
1.445
1.894
1.782
30
8.72
ROIC%
22.40
24.94
24.75
27.59
26.67
29.47
30.23
28.66
28.13
30.55
4.97
29.47
27.86
58
7.88
Return on equity%
5.04
6.99
4.36
4.82
5.79
5.36
5.56
2.64
3.25
3.41
21.37
3.41
4.93
84
3.42
Return on assets%
27.77
27.28
24.58
25.01
25.42
23.01
21.43
19.93
18.24
20.76
7.41
20.76
23.80
38
2.46
EPS$
2.55
2.94
2.82
2.82
2.68
2.66
2.75
3.03
3.05
3.41
2.69
4.97%
2.78%
—
6.72
EPS growth%
15.62
17.60
15.32
12.88
11.70
13.03
10.18
11.17
13.84
14.00
14.76
13.03
13.44
13
10.46
Bookvalue per sh$
7.44
7.58
8.66
8.29
8.69
9.93
9.96
10.27
10.53
10.85
9.35
4.55%
3.13%
—
3.67
FCF per share$
3.17
3.65
3.64
3.57
3.58
3.80
4.16
4.75
4.67
5.16
1.81
7.59%
6.62%
—
3.36
Dividend per sh$
19.70
19.97
21.28
22.63
26.50
29.79
31.81
32.13
36.93
41.47
8.50
9.37%
8.65%
—
7.47
Div yield (avg)%
11.01
9.27
11.91
9.00
11.06
11.60
9.65
8.62
8.33
5.70
6.78
8.62
9.46
73
23.63
Payout ratio%
25.61
23.25
25.48
26.09
25.92
23.26
24.94
27.42
28.63
30.27
23.00
27.42
25.76
56
212.6
Shares (diluted)M
315.5
348.0
389.4
415.4
474.6
486.7
542.9
530.2
551.2
558.1
200.8
3.29%
6.99%
20
27.76
Buyback yield%
16.30
18.35
17.59
20.55
18.40
16.12
16.96
15.40
17.20
14.55
18.25
16.12
17.08
26
1.715
D/E ratiox
0.729
0.669
0.705
0.723
0.817
0.936
0.865
0.838
0.849
0.868
1.418
0.865
0.828
80
0.952
Enterprise value$B
0.545
0.498
0.471
0.489
0.526
0.487
0.547
0.553
0.575
0.618
1.202
3.28%
1.03%
65
1.168
LT debt$B
1.297
1.262
1.334
1.436
1.452
1.319
1.289
1.215
1.068
1.103
0.377
(5.35%)
(2.98%)
51
Revenue
$1.386B
1.19%
1.00×
Cost of revenue
$744.5M
1.28%
1.01×
Operating expenses
$192.8M
0.25%
0.91×
Goodwill & intangibles
15.61%
Return on capital
100.03%
Spread over hurdle
93.75%