0.366
Revenue$B
0.624
0.665
0.719
0.745
0.793
0.853
0.914
0.957
1.012
1.049
0.386
5.76%
5.88%
45
8.26
Revenue growth%
8.19
7.58
5.17
3.18
5.12
3.80
4.83
5.37
5.87
3.85
20.46
4.83
5.14
62
24.15
Gross margin%
8.37
9.21
8.11
8.64
8.62
10.09
9.76
11.17
13.15
13.60
5.73
11.17
9.49
23
18.43
Operating margin%
15.26
15.14
14.90
16.89
19.19
18.92
18.73
18.62
21.57
22.30
22.66
18.92
18.67
36
22.82
Net margin%
27.14
28.96
28.78
25.95
26.23
26.96
27.25
29.66
31.80
32.44
22.58
29.66
28.02
29
20.82
P/E ratio (avg)x
30.67
35.43
38.64
43.88
48.09
51.90
54.90
61.76
64.14
69.23
7.469
61.76
50.00
75
26.47
EV/EBITx
41.42
41.45
39.43
36.70
40.79
39.42
44.46
46.09
45.91
50.53
37.43
45.91
41.44
63
24.75
FCF yield (avg)%
6.54
4.85
4.22
5.28
6.25
4.65
3.55
2.03
0.51
0.40
28.01
2.03
4.43
27
13.27
FCF margin%
18.82
21.53
22.61
20.49
18.51
16.54
18.46
18.49
15.67
18.33
9.61
18.33
18.50
63
0.945
FCF / Net incomex
1.447
1.464
1.617
1.415
1.386
1.216
1.057
1.155
1.267
1.113
1.140
1.155
1.326
15
28.06
ROIC%
5.94
8.74
9.64
7.71
5.29
3.85
2.31
1.63
0.59
2.75
11.01
2.31
4.57
80
25.19
Return on equity%
28.10
26.19
27.08
27.84
26.22
24.30
22.92
24.42
26.67
25.89
2.10
24.42
26.20
28
10.78
Return on assets%
26.74
24.04
24.63
21.88
24.46
25.00
26.03
28.58
27.81
25.49
4.61
26.03
25.25
28
8.46
EPS$
28.95
28.62
28.94
33.88
34.89
35.64
41.40
44.14
52.84
57.01
8.68
10.32%
8.98%
—
25.00
EPS growth%
19.57
19.58
20.13
22.49
20.54
18.50
18.73
16.08
17.10
18.53
15.01
18.50
19.15
24
7.60
Bookvalue per sh$
14.05
12.61
11.21
12.03
13.17
13.97
12.59
11.77
12.26
12.35
7.41
(1.28%)
(0.38%)
—
17.81
FCF per share$
10.14
10.73
12.22
12.48
13.98
14.15
14.16
14.50
15.49
16.71
19.57
3.63%
4.70%
—
17.08
Dividend per sh$
18.90
18.72
17.41
18.50
17.21
14.97
12.94
11.63
10.57
11.26
19.45
(8.13%)
(5.97%)
—
5.96
Div yield (avg)%
13.54
11.45
10.18
12.01
13.37
12.63
11.03
13.81
10.95
8.87
22.75
11.03
11.73
29
12.73
Payout ratio%
8.15
8.55
10.25
8.24
6.91
6.51
4.73
5.14
6.65
9.05
6.75
6.51
7.53
79
43.33
Shares (diluted)M
67.89
66.25
74.26
75.84
78.33
84.07
83.17
87.41
99.63
106.6
43.65
6.35%
5.18%
81
24.16
Buyback yield%
19.70
18.24
20.59
19.48
16.52
14.92
16.51
19.12
19.84
22.57
5.33
19.12
19.30
87
0.638
D/E ratiox
1.527
1.588
1.401
1.368
1.326
1.253
1.273
1.378
1.463
1.295
1.550
1.295
1.373
47
693.0
Enterprise value$M
287.9
333.1
384.1
370.6
405.5
417.0
405.3
385.4
411.5
458.5
910.5
2.49%
4.44%
15
0.104
LT debt$B
1.074
1.143
1.307
1.411
1.468
1.554
1.650
1.783
1.859
1.909
0.152
5.39%
7.65%
57
Revenue
$1.049B
5.88%
1.00×
Cost of revenue
$734.2M
5.88%
1.00×
Operating expenses
$162.2M
5.07%
0.93×
Spread over hurdle
19.18%