1.084
Revenue$B
0.966
0.971
0.977
0.998
1.030
1.032
1.067
1.106
1.106
1.139
1.111
2.03%
2.01%
45
16.74
Revenue growth%
8.03
7.09
5.08
5.86
4.86
7.35
6.63
8.69
8.65
9.32
29.58
8.65
7.22
67
4.81
Gross margin%
28.43
26.38
25.39
23.41
23.09
22.14
22.50
24.97
24.68
21.89
4.33
22.50
24.04
62
5.44
Operating margin%
25.10
24.56
23.83
23.56
26.39
28.99
31.54
30.58
29.29
30.24
9.25
30.24
27.69
84
8.27
Net margin%
18.48
19.47
20.03
20.98
21.37
23.59
20.94
20.91
18.22
17.05
7.41
20.91
20.47
54
8.171
P/E ratio (avg)x
23.21
23.98
25.43
27.97
30.62
32.54
29.94
31.89
28.52
31.15
25.88
31.15
29.23
28
35.93
EV/EBITx
7.363
7.721
8.118
7.353
6.705
6.481
5.974
6.478
6.899
7.188
25.53
6.481
7.043
46
28.50
FCF yield (avg)%
11.48
12.66
14.65
14.66
15.06
14.53
17.51
16.16
15.40
12.78
20.40
15.40
14.65
33
25.58
FCF margin%
10.30
8.87
8.76
11.50
12.24
10.62
12.64
12.47
10.69
10.14
27.53
10.69
10.65
39
0.265
FCF / Net incomex
1.660
1.806
2.059
2.421
2.534
2.907
3.299
3.677
4.074
4.797
1.082
3.677
2.721
93
18.86
ROIC%
12.05
9.29
7.79
7.43
7.56
5.52
4.64
6.52
9.06
10.24
28.43
6.52
7.67
74
23.48
Return on equity%
24.52
23.56
24.82
25.47
23.66
23.37
22.91
25.90
27.88
30.59
4.78
25.90
24.67
42
3.45
Return on assets%
33.77
32.42
30.60
32.80
34.42
31.86
30.44
32.31
32.75
30.26
22.24
31.86
32.37
71
6.31
EPS$
5.13
5.41
5.18
5.21
5.92
6.95
7.93
8.24
8.83
10.35
6.72
11.82%
8.68%
—
9.09
EPS growth%
31.29
32.02
34.96
37.04
35.38
32.66
35.31
34.10
34.57
35.71
14.93
34.57
34.77
22
3.20
Bookvalue per sh$
3.07
2.93
3.31
3.51
3.73
3.63
3.75
4.00
3.74
4.36
1.12
3.16%
4.88%
—
3.47
FCF per share$
1.24
1.39
1.30
1.33
1.28
1.42
1.61
1.52
1.66
1.89
1.04
8.10%
3.81%
—
2.89
Dividend per sh$
8.84
9.96
10.79
10.15
10.76
9.80
9.59
9.82
8.84
9.95
3.86
(1.55%)
0.53%
—
8.88
Div yield (avg)%
17.47
15.21
14.73
11.87
13.71
12.37
10.38
7.85
10.39
9.07
22.18
10.38
12.12
28
25.02
Payout ratio%
21.38
24.24
25.10
23.06
24.43
26.29
23.86
26.32
24.75
23.48
19.91
24.75
24.34
47
98.82
Shares (diluted)M
82.39
89.09
85.45
81.60
91.34
88.69
90.73
89.92
92.08
87.11
98.28
(0.94%)
(0.31%)
41
12.79
Buyback yield%
22.67
21.85
19.80
18.74
18.45
17.69
17.70
19.93
19.16
20.21
28.71
19.16
19.48
45
0.146
D/E ratiox
0.283
0.327
0.338
0.405
0.433
0.476
0.498
0.486
0.485
0.493
0.785
0.486
0.455
89
1.436
Enterprise value$B
1.032
1.169
1.170
1.238
1.348
1.272
1.255
1.357
1.285
1.287
0.619
(0.92%)
3.56%
7
1.548
LT debt$B
0.901
1.081
1.154
1.252
1.366
1.583
1.825
2.038
2.084
2.415
0.673
12.08%
12.26%
82
Revenue
$1.139B
2.01%
1.00×
Cost of revenue
$797.6M
2.01%
1.00×
Operating expenses
$139.9M
1.94%
0.99×
Goodwill & intangibles
15.16%