0.992
Revenue$B
0.803
0.804
0.799
0.817
0.831
0.836
0.857
0.867
0.884
0.895
1.034
1.49%
1.06%
67
28.97
Revenue growth%
19.19
18.38
20.06
21.69
21.45
19.50
19.31
20.15
19.75
17.24
25.49
19.50
19.63
41
8.32
Gross margin%
14.87
17.42
20.21
22.25
24.55
25.74
23.36
21.18
21.08
21.89
4.02
21.89
21.53
17
27.11
Operating margin%
12.77
12.83
14.27
11.53
13.96
15.31
15.31
15.24
16.53
18.89
2.41
15.31
14.75
42
13.97
Net margin%
19.51
19.71
21.83
19.08
18.45
19.81
21.27
23.77
23.32
25.87
8.11
23.32
20.54
7
25.36
P/E ratio (avg)x
45.49
50.99
49.67
57.26
66.05
64.18
70.64
79.16
87.00
88.62
30.07
79.16
65.12
78
10.45
EV/EBITx
31.34
31.84
28.56
28.13
27.76
30.11
30.83
33.44
32.15
34.87
16.02
32.15
31.09
90
7.90
FCF yield (avg)%
28.84
29.32
28.92
28.54
25.96
23.66
26.44
27.95
30.12
30.08
16.62
27.95
28.69
55
20.03
FCF margin%
9.69
7.98
6.77
6.28
8.40
10.53
13.39
10.57
10.31
8.89
16.47
10.53
9.29
68
0.716
FCF / Net incomex
0.113
0.124
0.113
0.122
0.112
0.106
0.093
0.097
0.107
0.116
0.295
0.106
0.113
44
27.36
ROIC%
24.48
23.88
25.47
27.04
25.07
26.11
25.20
27.16
26.43
24.38
8.50
26.11
25.34
37
28.39
Return on equity%
17.40
20.14
20.82
21.27
23.25
22.84
19.88
20.27
23.03
20.67
18.78
20.67
20.74
58
27.39
Return on assets%
26.59
26.08
27.37
25.17
24.85
27.57
30.24
29.15
29.39
27.80
21.07
29.15
27.47
11
5.15
EPS$
4.94
5.11
5.09
5.96
5.70
6.17
6.88
7.56
7.35
7.40
5.53
5.36%
4.97%
—
26.10
EPS growth%
11.73
11.55
14.43
14.15
16.26
15.08
15.67
17.76
15.27
16.92
20.03
15.67
15.18
85
6.61
Bookvalue per sh$
5.38
5.37
6.08
6.89
6.71
7.38
7.24
6.93
6.48
5.95
14.03
(2.39%)
1.54%
—
11.70
FCF per share$
13.90
15.54
17.19
18.03
21.22
21.16
21.65
24.47
24.49
26.18
9.77
4.29%
7.33%
—
15.90
Dividend per sh$
21.78
24.70
26.93
28.84
28.57
28.12
31.83
31.86
31.97
31.76
8.86
2.14%
5.16%
—
12.17
Div yield (avg)%
15.29
15.52
15.53
16.20
14.26
11.63
13.10
14.87
15.65
15.03
6.76
14.87
15.16
11
9.26
Payout ratio%
3.26
2.34
3.75
6.73
7.84
10.22
7.72
10.59
12.80
14.82
3.83
10.59
7.78
33
66.64
Shares (diluted)M
55.79
59.08
59.46
63.30
57.66
56.61
55.02
48.07
51.74
56.40
70.21
(0.44%)
0.22%
70
25.71
Buyback yield%
12.02
9.33
8.00
7.37
5.77
7.66
8.49
5.56
2.86
2.42
12.82
5.56
7.52
43
0.846
D/E ratiox
1.318
1.182
1.079
0.964
1.019
0.895
0.808
0.759
0.743
0.763
0.436
0.763
0.930
18
0.658
Enterprise value$B
1.051
0.974
0.940
1.020
1.021
1.011
1.060
1.126
1.270
1.230
0.241
3.79%
2.77%
93
0.586
LT debt$B
0.136
0.123
0.113
0.126
0.122
0.110
0.105
0.115
0.113
0.100
1.023
(4.00%)
(2.96%)
71
Revenue
$895.2M
1.06%
1.00×
Cost of revenue
$415.1M
0.92%
0.99×
Operating expenses
$226.0M
1.31%
1.03×
Goodwill & intangibles
20.46%
Property and equipment
15.90%
Spread over hurdle
(1.46%)