0.146
Revenue$B
1.017
1.036
1.058
1.060
1.091
1.137
1.189
1.246
1.265
1.289
0.161
3.39%
2.53%
29
18.51
Revenue growth%
22.92
21.34
18.60
17.78
16.84
15.27
17.59
14.92
17.29
18.44
27.33
17.29
17.69
58
13.11
Gross margin%
34.11
35.62
32.66
33.42
31.82
32.23
29.73
27.21
25.82
26.13
14.27
27.21
32.02
9
19.27
Operating margin%
4.89
3.63
1.32
0.40
2.09
3.88
1.16
3.10
2.04
3.43
4.89
3.10
2.59
85
29.05
Net margin%
30.99
33.65
31.31
29.96
30.40
28.38
25.70
28.32
26.70
25.91
15.08
26.70
29.17
15
28.84
P/E ratio (avg)x
18.75
17.02
15.67
15.29
15.61
15.27
15.02
15.58
16.09
16.23
19.18
15.58
15.64
79
37.76
EV/EBITx
32.19
35.74
35.30
36.68
35.18
39.32
37.66
38.33
38.78
38.85
30.34
38.78
37.17
81
5.08
FCF yield (avg)%
20.94
22.08
21.09
20.12
23.02
25.42
22.47
21.56
23.64
25.64
14.56
23.64
22.27
63
12.43
FCF margin%
19.00
20.17
21.31
18.40
19.58
18.14
19.20
19.10
19.74
21.89
17.64
19.20
19.39
33
0.249
FCF / Net incomex
1.159
1.219
1.066
1.032
0.948
0.982
0.930
0.871
0.758
0.664
1.247
0.871
0.965
68
11.83
ROIC%
32.07
35.01
34.67
35.97
34.19
37.16
36.46
38.05
35.34
33.25
11.44
36.46
35.17
51
27.41
Return on equity%
0.40
2.86
4.68
5.19
7.95
5.08
5.17
7.67
5.30
8.10
10.22
5.30
5.18
9
29.51
Return on assets%
13.79
16.53
16.24
15.50
17.10
18.96
17.00
14.09
11.86
12.44
26.15
14.09
15.87
9
3.90
EPS$
4.39
4.30
4.05
3.70
3.91
3.50
3.05
2.82
2.72
2.94
4.25
(5.56%)
(3.16%)
—
10.60
EPS growth%
5.31
7.13
5.82
7.71
8.98
8.53
8.66
8.99
10.27
12.07
24.63
8.99
8.59
94
5.33
Bookvalue per sh$
5.35
4.95
4.65
4.99
4.84
4.70
4.80
5.24
4.93
5.23
10.42
1.54%
(0.62%)
—
10.48
FCF per share$
13.04
14.64
15.67
18.47
20.18
20.03
20.04
20.62
23.80
24.41
2.67
3.88%
6.99%
—
5.19
Dividend per sh$
8.39
9.14
9.76
9.01
8.14
8.35
8.02
8.20
8.82
9.47
9.40
3.08%
2.20%
—
7.72
Div yield (avg)%
16.30
15.63
14.29
15.79
17.86
15.88
13.81
16.28
14.03
16.83
25.52
15.88
15.83
9
17.35
Payout ratio%
28.09
30.32
30.69
28.49
27.27
24.78
23.93
22.20
21.79
20.06
14.37
22.20
26.03
43
56.19
Shares (diluted)M
42.20
44.92
44.09
49.00
53.23
53.04
48.86
44.29
47.48
53.26
57.62
0.01%
1.60%
68
20.61
Buyback yield%
22.22
19.97
18.40
21.29
20.90
22.02
21.50
22.05
23.18
20.70
14.32
22.02
21.40
78
0.166
D/E ratiox
0.987
1.009
1.005
1.084
1.098
1.147
1.182
1.349
1.402
1.322
0.348
1.322
1.122
39
373.3
Enterprise value$M
297.4
325.8
307.9
307.4
344.3
360.3
377.4
344.4
343.3
308.2
608.0
(2.19%)
0.71%
69
0.324
LT debt$B
1.030
1.130
1.170
1.263
1.229
1.395
1.598
1.501
1.642
1.891
0.199
9.00%
7.43%
47
Revenue
$1.289B
2.53%
1.00×
Cost of revenue
$573.8M
2.43%
0.99×
Operating expenses
$266.7M
2.42%
0.99×
Goodwill & intangibles
16.16%
Spread over hurdle
45.52%