0.536
Revenue$B
0.710
0.764
0.817
0.885
0.938
0.995
1.074
1.133
1.233
1.338
0.572
7.35%
7.15%
85
3.64
Revenue growth%
5.93
3.50
2.35
0.40
0.40
0.40
0.40
0.40
0.49
0.40
5.75
0.40
0.40
68
16.91
Gross margin%
31.46
29.59
27.78
28.17
25.31
22.81
20.05
19.77
21.07
24.00
22.20
21.07
24.65
10
25.43
Operating margin%
12.06
11.86
9.22
9.42
10.39
11.49
8.90
11.59
12.00
12.12
2.10
11.59
11.54
69
9.11
Net margin%
8.16
9.15
6.73
7.72
6.58
4.05
3.94
2.31
3.64
4.82
15.85
3.94
5.70
30
16.51
P/E ratio (avg)x
35.16
39.66
35.59
39.87
44.37
43.59
39.42
43.38
42.63
43.70
33.25
43.38
41.25
25
6.930
EV/EBITx
7.278
7.688
8.283
7.255
7.916
8.334
7.482
7.055
6.786
6.870
37.59
7.055
7.380
30
29.50
FCF yield (avg)%
21.21
18.69
17.17
15.57
16.43
14.77
12.08
12.23
12.50
12.82
16.81
12.50
15.17
11
21.63
FCF margin%
34.30
33.83
35.58
37.12
38.86
40.00
40.73
42.79
43.23
40.76
9.86
40.76
39.43
86
0.720
FCF / Net incomex
0.506
0.510
0.533
0.482
0.461
0.473
0.480
0.434
0.471
0.444
0.139
0.471
0.477
95
12.68
ROIC%
28.23
27.26
26.20
28.35
29.32
29.78
29.33
28.80
27.39
25.49
28.26
28.80
28.29
39
29.33
Return on equity%
7.93
8.62
10.35
8.38
10.86
8.56
10.36
8.42
8.23
6.76
9.07
8.42
8.49
74
20.97
Return on assets%
16.04
18.02
19.66
17.29
16.87
15.96
17.18
19.76
19.25
20.85
10.58
19.25
17.65
27
19.16
EPS$
19.89
20.77
23.53
21.76
20.20
22.57
20.66
22.72
21.39
19.80
19.90
(0.41%)
(0.04%)
—
10.64
EPS growth%
2.17
0.40
0.40
3.33
5.68
5.63
5.20
2.78
0.40
1.58
11.48
2.78
2.47
27
19.94
Bookvalue per sh$
3.39
3.46
3.45
3.54
3.31
3.47
3.24
3.15
3.36
3.33
22.88
0.18%
0.03%
—
3.38
FCF per share$
15.97
16.36
15.50
17.48
20.54
22.72
25.90
30.22
32.03
35.02
16.21
11.25%
9.94%
—
17.66
Dividend per sh$
25.36
26.01
27.30
26.93
27.01
27.17
32.15
36.30
38.66
42.82
6.90
9.66%
6.48%
—
19.07
Div yield (avg)%
27.21
24.25
21.32
22.71
21.34
22.86
20.77
22.42
20.81
18.49
10.24
20.81
21.88
62
17.70
Payout ratio%
22.73
25.16
23.13
22.49
24.92
23.49
22.75
23.00
23.30
24.05
19.93
23.30
23.21
40
39.11
Shares (diluted)M
49.91
55.96
56.42
56.41
52.45
51.77
48.53
51.48
53.96
50.50
39.97
(0.76%)
(0.40%)
59
5.70
Buyback yield%
35.98
34.84
35.40
33.61
33.74
32.30
30.53
28.93
30.73
32.13
20.85
30.73
32.95
78
0.855
D/E ratiox
1.568
1.798
1.697
1.782
1.975
1.864
2.062
2.334
2.574
2.928
1.149
2.334
1.920
90
0.730
Enterprise value$B
1.281
1.415
1.407
1.639
1.671
1.789
2.094
2.131
2.449
2.868
0.789
11.40%
8.54%
95
0.836
LT debt$B
1.070
1.048
0.915
0.793
0.807
0.748
0.725
0.753
0.684
0.668
1.010
(3.72%)
(3.74%)
61
Revenue
$1.338B
7.15%
1.00×
Cost of revenue
$797.2M
6.95%
0.98×
Operating expenses
$212.4M
7.63%
1.05×
Spread over hurdle
(1.70%)