1.685
Revenue$B
1.011
1.043
1.041
1.050
1.090
1.088
1.115
1.158
1.176
1.227
1.741
2.40%
2.09%
56
24.12
Revenue growth%
4.75
5.97
7.96
10.65
13.23
10.86
11.02
13.42
13.95
15.13
14.33
13.42
10.94
65
17.61
Gross margin%
3.05
1.96
4.31
5.32
5.05
5.77
4.56
4.56
5.29
7.13
22.77
5.29
4.81
9
8.00
Operating margin%
12.81
12.47
13.61
16.12
14.35
13.60
15.71
12.90
15.44
13.29
23.61
13.60
13.60
76
4.30
Net margin%
5.88
4.34
2.20
0.40
0.40
0.40
2.55
2.35
4.50
2.51
12.59
2.51
2.43
25
13.75
P/E ratio (avg)x
23.63
24.71
27.02
29.86
31.87
33.43
31.38
32.74
36.72
37.29
35.19
33.43
31.62
49
21.62
EV/EBITx
22.85
24.06
25.16
27.07
31.35
34.26
34.63
37.77
36.82
38.76
35.37
36.82
32.80
79
6.76
FCF yield (avg)%
9.30
11.20
12.78
14.73
14.49
16.72
16.22
13.45
12.18
10.54
27.83
13.45
13.12
75
25.81
FCF margin%
28.83
28.61
27.82
25.93
28.78
28.92
30.21
28.72
29.08
28.37
25.39
28.92
28.75
26
0.328
FCF / Net incomex
0.640
0.679
0.626
0.699
0.779
0.714
0.691
0.657
0.698
0.660
0.971
0.691
0.685
38
4.28
ROIC%
23.77
21.27
23.75
23.11
20.67
19.50
19.12
20.76
23.65
21.11
17.12
20.76
21.19
48
7.85
Return on equity%
2.02
3.44
6.40
7.52
9.77
6.87
4.35
1.43
2.90
1.14
15.47
2.90
3.89
18
21.45
Return on assets%
4.99
5.27
7.56
6.13
8.19
10.72
11.10
13.20
10.35
10.19
9.90
10.72
9.19
22
0.72
EPS$
6.61
7.58
7.41
7.97
9.01
10.74
12.53
13.95
16.34
17.83
0.75
14.62%
12.19%
—
8.49
EPS growth%
16.20
13.28
12.84
11.59
13.76
16.67
13.99
11.07
13.76
13.32
15.71
13.76
13.54
31
2.13
Bookvalue per sh$
6.03
6.43
6.98
8.09
9.19
10.81
12.22
13.07
14.16
14.44
2.46
9.45%
10.06%
—
4.04
FCF per share$
1.07
1.01
0.96
0.89
0.93
0.87
0.99
1.11
1.08
1.12
1.26
3.76%
1.42%
—
4.05
Dividend per sh$
0.79
0.74
0.78
0.84
0.94
0.95
0.91
1.03
1.12
1.06
2.79
2.40%
2.51%
—
19.63
Div yield (avg)%
3.84
1.61
0.90
1.76
0.40
0.40
0.40
0.40
2.66
4.27
12.65
0.40
1.25
79
9.61
Payout ratio%
15.10
17.74
17.48
18.98
21.53
23.35
23.41
23.81
21.26
23.10
5.73
23.35
21.39
25
122.2
Shares (diluted)M
126.3
119.7
123.6
133.1
123.5
109.2
107.4
100.9
111.5
106.2
116.3
(2.96%)
(2.92%)
37
21.10
Buyback yield%
13.79
13.22
12.96
15.16
14.34
16.15
13.15
12.56
12.93
13.75
8.85
13.15
13.49
23
1.695
D/E ratiox
1.639
1.732
1.995
2.194
2.132
2.437
2.423
2.372
2.437
2.617
0.306
2.437
2.283
63
0.174
Enterprise value$B
0.930
0.875
0.876
0.964
0.923
0.913
0.894
0.871
0.815
0.772
1.609
(3.49%)
(0.53%)
55
460.2
LT debt$M
403.0
457.4
495.3
514.2
606.9
660.3
700.7
735.5
810.4
895.0
324.5
8.08%
9.53%
52
Revenue
$1.227B
2.09%
1.00×
Cost of revenue
$581.4M
1.85%
0.98×
Operating expenses
$240.9M
1.96%
0.99×
Goodwill & intangibles
16.03%
Spread over hurdle
(0.09%)