0.984
Revenue$B
1.147
1.158
1.186
1.211
1.241
1.254
1.286
1.317
1.316
1.351
1.028
1.71%
1.70%
66
26.42
Revenue growth%
8.36
8.57
7.64
7.57
10.44
9.74
9.07
10.69
11.14
8.78
9.32
9.74
8.92
90
28.10
Gross margin%
7.85
8.76
8.65
6.49
7.31
7.30
9.30
11.86
11.84
12.39
8.47
11.84
8.70
65
2.53
Operating margin%
24.29
24.43
21.50
21.01
18.78
20.96
18.84
17.89
18.80
16.29
26.34
18.80
19.90
56
11.88
Net margin%
8.15
8.32
11.01
10.05
9.13
8.39
7.84
9.42
10.25
9.44
28.50
9.42
9.28
61
7.501
P/E ratio (avg)x
12.17
13.93
15.03
16.76
17.86
17.61
19.07
19.37
22.07
22.05
22.27
19.37
17.74
91
21.96
EV/EBITx
5.125
5.386
4.735
4.881
5.092
5.088
4.981
5.123
5.441
5.119
18.62
5.119
5.106
12
3.50
FCF yield (avg)%
20.95
21.84
23.02
22.71
20.58
19.06
20.50
23.36
23.95
26.78
20.23
23.36
22.27
21
28.59
FCF margin%
15.23
14.95
17.41
19.32
19.32
16.92
16.21
13.40
12.48
13.11
13.29
13.40
15.72
27
0.881
FCF / Net incomex
1.993
1.984
1.995
2.069
2.312
2.455
2.415
2.750
3.125
3.116
1.272
2.750
2.364
65
7.42
ROIC%
21.84
24.61
26.74
25.76
28.38
30.23
33.16
32.66
29.86
30.60
3.42
30.60
29.12
18
21.77
Return on equity%
13.23
15.28
13.54
11.58
14.18
15.70
15.23
14.11
11.61
11.53
22.59
14.11
13.82
77
23.82
Return on assets%
27.40
25.65
26.47
29.05
31.55
33.21
32.25
33.49
35.90
37.63
22.32
33.49
31.90
19
11.40
EPS$
10.30
10.69
10.56
11.39
12.63
13.22
15.48
16.93
19.79
20.73
11.87
10.43%
8.59%
—
23.94
EPS growth%
2.06
2.94
5.91
5.49
3.44
4.82
4.37
3.61
1.42
0.97
14.89
3.61
3.52
72
9.50
Bookvalue per sh$
3.29
2.97
3.09
2.86
3.11
2.83
2.49
2.32
2.20
2.10
6.53
(7.56%)
(5.17%)
—
6.74
FCF per share$
3.91
4.02
3.72
3.64
3.97
4.59
4.95
5.16
5.74
5.55
11.00
6.96%
4.37%
—
8.67
Dividend per sh$
3.10
2.84
2.54
2.34
2.11
2.00
2.11
2.01
2.10
2.15
4.88
0.37%
(3.77%)
—
21.22
Div yield (avg)%
13.37
12.30
14.03
13.89
14.76
13.96
12.01
13.74
11.59
13.59
29.23
13.59
13.66
78
6.13
Payout ratio%
9.42
9.11
9.37
10.04
10.57
8.48
6.06
8.77
8.21
7.77
22.16
8.21
8.94
63
53.02
Shares (diluted)M
77.50
82.84
86.10
80.35
88.53
92.60
93.87
85.88
82.84
83.23
50.49
(1.23%)
1.13%
23
2.43
Buyback yield%
11.01
10.19
9.46
9.24
6.31
5.99
6.53
7.97
8.17
8.10
6.66
7.97
8.13
68
0.701
D/E ratiox
1.685
1.682
1.586
1.524
1.469
1.444
1.674
1.591
1.621
1.867
1.181
1.621
1.606
10
1,193
Enterprise value$M
885.4
841.5
925.6
966.6
851.1
840.5
746.0
672.2
584.3
558.8
737.8
(8.07%)
(5.80%)
32
0.399
LT debt$B
1.860
2.175
2.566
2.877
3.171
3.519
3.380
3.478
3.393
3.891
1.613
4.18%
8.76%
27
Revenue
$1.351B
1.70%
1.00×
Cost of revenue
$773.0M
1.71%
1.00×
Operating expenses
$277.9M
2.09%
1.04×
Spread over hurdle
(3.73%)