0.323
Revenue$B
1.011
1.062
1.093
1.154
1.225
1.284
1.370
1.474
1.559
1.629
0.353
5.86%
5.45%
39
7.71
Revenue growth%
9.53
11.01
12.04
9.71
11.42
14.22
14.20
11.74
9.05
8.13
9.54
11.74
11.21
45
21.00
Gross margin%
13.27
10.72
12.25
14.00
16.18
13.74
13.08
10.41
12.52
14.22
29.10
13.08
13.18
13
24.96
Operating margin%
33.61
31.06
33.78
32.44
32.73
31.35
32.57
29.72
30.14
29.83
3.00
30.14
31.89
18
29.53
Net margin%
17.57
15.48
18.02
15.06
17.47
18.32
15.96
13.32
14.27
13.07
16.63
14.27
15.72
53
15.32
P/E ratio (avg)x
7.759
7.108
7.784
7.815
7.459
7.195
7.803
8.321
7.803
7.860
9.185
7.803
7.793
83
7.169
EV/EBITx
24.53
25.43
26.60
23.91
24.45
25.99
28.23
30.11
31.77
32.81
27.61
30.11
26.29
48
3.41
FCF yield (avg)%
8.48
6.08
6.80
5.96
7.98
10.63
8.88
10.98
13.94
15.83
22.73
10.98
8.68
23
6.25
FCF margin%
4.97
4.76
3.44
4.08
5.28
2.65
2.57
2.43
3.48
1.44
11.23
2.57
3.46
17
0.171
FCF / Net incomex
0.419
0.441
0.467
0.429
0.439
0.452
0.503
0.500
0.450
0.410
0.744
0.452
0.445
86
11.16
ROIC%
4.38
3.18
1.03
3.50
4.42
4.92
5.61
5.98
6.09
6.88
7.62
5.98
4.67
35
9.48
Return on equity%
17.39
19.40
20.56
18.06
20.86
18.33
18.44
17.96
15.08
15.15
17.20
17.96
18.19
22
28.42
Return on assets%
19.53
18.27
19.15
18.33
18.34
18.65
16.47
17.17
18.42
17.51
11.73
17.51
18.34
65
9.78
EPS$
7.12
6.57
7.24
7.88
8.42
7.74
7.76
8.05
9.15
10.08
10.68
3.66%
3.41%
—
20.00
EPS growth%
24.79
22.25
23.32
22.79
23.29
21.34
22.78
20.74
18.10
15.85
9.14
20.74
22.52
74
16.12
Bookvalue per sh$
5.46
5.62
5.00
5.16
5.36
4.78
4.68
4.07
4.19
3.97
3.71
(5.83%)
(3.58%)
—
14.51
FCF per share$
4.89
4.64
4.55
4.72
4.58
4.72
4.97
5.15
5.34
6.04
3.67
5.71%
1.25%
—
3.03
Dividend per sh$
11.00
12.02
10.97
10.75
11.15
11.56
11.30
12.29
11.46
9.93
13.38
(2.31%)
(2.45%)
—
26.00
Div yield (avg)%
12.69
10.05
7.79
5.35
4.58
5.96
4.12
3.15
1.68
0.40
6.54
3.15
4.96
90
28.53
Payout ratio%
13.14
13.70
15.30
13.27
12.62
9.82
12.00
10.79
13.28
12.66
29.12
12.00
12.90
70
49.10
Shares (diluted)M
35.57
35.43
37.74
33.41
35.51
37.58
36.76
36.28
34.50
35.07
49.26
(0.25%)
(1.39%)
24
8.74
Buyback yield%
30.21
28.60
25.93
23.22
24.59
23.11
23.63
23.73
25.18
25.94
25.52
23.73
24.89
83
0.842
D/E ratiox
0.557
0.489
0.529
0.560
0.479
0.427
0.446
0.405
0.427
0.390
0.745
0.427
0.463
44
0.916
Enterprise value$B
0.992
1.028
1.027
1.006
1.088
1.249
1.229
1.277
1.443
1.446
1.644
5.86%
4.93%
48
1,600
LT debt$M
339.4
355.7
386.0
429.3
388.9
435.5
417.5
474.6
499.5
511.4
756.7
5.63%
5.05%
32
Revenue
$1.629B
5.45%
1.00×
Cost of revenue
$971.7M
5.50%
1.00×
Operating expenses
$351.5M
5.00%
0.96×
Goodwill & intangibles
15.89%
Spread over hurdle
(2.96%)