0.770
Revenue$B
1.320
1.378
1.415
1.483
1.544
1.597
1.679
1.767
1.818
1.920
0.822
4.45%
4.35%
59
4.41
Revenue growth%
13.60
16.22
18.67
18.36
19.34
17.83
16.01
15.75
13.68
15.71
14.05
15.75
16.12
54
29.87
Gross margin%
19.54
21.43
22.13
23.23
23.29
21.61
20.17
19.70
17.95
18.67
21.32
19.70
20.80
34
28.05
Operating margin%
24.38
25.78
28.24
28.50
31.28
29.64
29.45
31.12
32.35
29.43
16.38
29.64
29.44
85
17.24
Net margin%
31.79
29.29
28.57
31.46
32.48
35.02
36.44
36.29
35.99
36.62
25.21
36.29
33.75
82
27.58
P/E ratio (avg)x
13.88
16.43
19.74
21.06
21.06
21.30
22.15
24.42
26.86
31.46
21.64
24.42
21.18
35
21.71
EV/EBITx
18.00
19.75
17.33
18.68
16.73
16.25
14.97
16.00
14.56
16.16
35.37
16.00
16.49
79
3.09
FCF yield (avg)%
29.16
28.65
30.04
32.18
31.03
31.18
28.89
31.66
32.26
30.81
27.42
31.18
30.92
14
14.04
FCF margin%
31.44
32.71
29.97
27.72
24.76
27.66
28.40
27.36
28.26
29.06
5.49
28.26
28.33
55
0.685
FCF / Net incomex
0.205
0.198
0.193
0.190
0.196
0.203
0.210
0.211
0.218
0.235
1.012
0.211
0.204
69
28.86
ROIC%
15.38
13.95
13.54
16.22
14.14
14.47
17.12
17.37
20.15
19.83
3.78
17.37
15.80
22
26.12
Return on equity%
11.56
11.02
10.93
9.23
11.71
9.40
7.93
6.81
6.58
4.37
24.70
6.81
9.31
54
13.64
Return on assets%
16.87
19.42
17.94
20.13
18.27
17.58
16.60
15.77
14.95
12.29
5.51
15.77
17.23
35
4.98
EPS$
2.05
2.40
2.62
2.98
3.42
3.35
3.18
3.46
3.72
4.04
5.36
3.39%
6.68%
—
6.91
EPS growth%
11.48
12.60
10.47
9.38
12.16
14.41
16.25
15.89
16.22
16.31
22.33
16.22
13.50
43
5.72
Bookvalue per sh$
8.82
9.23
9.77
9.98
10.91
12.51
12.47
13.64
14.27
15.65
3.04
7.48%
7.06%
—
4.79
FCF per share$
3.38
3.86
4.33
4.45
4.80
4.63
5.03
4.76
4.89
4.97
1.80
0.70%
4.46%
—
7.09
Dividend per sh$
1.69
1.86
1.96
2.26
2.39
2.34
2.58
2.92
3.19
3.49
6.86
7.81%
8.12%
—
5.86
Div yield (avg)%
7.09
9.91
7.31
9.24
10.86
9.42
8.06
7.44
4.61
5.99
18.80
7.44
7.75
54
8.59
Payout ratio%
3.97
6.00
8.31
5.92
8.04
8.37
7.89
5.16
7.51
8.77
15.63
7.89
7.70
57
101.8
Shares (diluted)M
98.36
86.52
85.57
75.36
65.21
62.05
67.25
72.08
78.46
84.42
99.65
5.30%
(1.09%)
76
6.64
Buyback yield%
6.69
7.01
9.53
10.69
11.75
11.69
12.89
10.89
8.49
10.10
3.15
10.89
10.39
7
0.233
D/E ratiox
0.532
0.558
0.562
0.581
0.575
0.664
0.770
0.790
0.848
0.790
0.656
0.790
0.622
67
1,129
Enterprise value$M
371.1
371.1
338.4
288.7
283.5
285.2
280.0
281.3
265.4
276.0
589.4
(0.53%)
(2.88%)
8
1.462
LT debt$B
0.421
0.421
0.499
0.473
0.462
0.444
0.522
0.547
0.556
0.536
1.533
3.03%
3.40%
94
Revenue
$1.920B
4.35%
1.00×
Cost of revenue
$1.110B
4.44%
1.01×
Operating expenses
$386.1M
3.93%
0.96×
Goodwill & intangibles
14.10%
Spread over hurdle
11.16%