0.710
Revenue$B
0.706
0.738
0.782
0.813
0.854
0.916
0.982
1.024
1.087
1.140
0.724
5.95%
5.46%
46
25.55
Revenue growth%
21.41
20.85
18.98
19.54
16.85
15.50
13.95
13.60
11.54
10.35
10.64
13.60
16.18
66
28.05
Gross margin%
29.24
32.14
30.04
27.35
27.01
26.44
24.36
21.85
20.31
20.21
4.66
21.85
26.73
87
29.88
Operating margin%
16.32
17.26
15.52
12.68
15.37
14.28
12.99
12.65
13.17
16.01
14.42
13.17
14.82
13
4.90
Net margin%
14.67
15.70
14.87
13.24
11.51
10.25
8.87
6.65
8.23
5.95
8.43
8.23
10.88
46
36.19
P/E ratio (avg)x
28.56
31.45
36.03
37.95
36.42
38.79
45.62
45.40
53.33
54.11
36.66
45.62
38.37
19
13.11
EV/EBITx
23.20
23.06
20.77
20.23
19.29
19.32
19.36
19.84
18.24
18.53
28.61
19.32
19.60
59
25.07
FCF yield (avg)%
18.19
17.81
16.32
14.61
17.42
17.72
17.02
19.71
17.20
15.55
28.81
17.20
17.31
20
8.16
FCF margin%
16.06
16.95
16.87
14.68
17.61
15.54
12.77
10.01
7.68
9.35
22.48
10.01
15.11
24
1.070
FCF / Net incomex
2.118
2.411
2.563
2.987
3.592
4.027
4.303
5.146
5.483
5.764
1.385
5.146
3.809
17
24.46
ROIC%
13.28
11.68
10.88
9.59
11.30
8.66
8.88
6.71
6.27
3.89
24.75
6.71
9.24
65
3.60
Return on equity%
22.63
22.33
21.74
22.64
22.42
19.84
21.14
19.53
22.52
24.13
4.04
21.14
22.38
86
29.06
Return on assets%
15.42
13.17
10.27
9.11
11.04
13.21
14.27
12.31
10.12
10.19
20.51
12.31
11.67
88
0.66
EPS$
0.78
0.79
0.77
0.73
0.80
0.79
0.80
0.87
0.83
0.90
0.73
2.38%
0.76%
—
14.99
EPS growth%
10.41
11.76
14.22
16.93
15.53
12.98
14.09
15.39
14.65
17.63
28.32
14.65
14.44
40
2.62
Bookvalue per sh$
3.02
3.51
3.89
3.93
3.91
4.37
4.86
4.97
6.04
6.16
3.05
9.53%
8.70%
—
0.67
FCF per share$
2.17
2.30
2.65
2.64
2.42
2.32
2.34
2.16
2.06
1.98
2.71
(3.92%)
(0.31%)
—
2.23
Dividend per sh$
1.17
1.21
1.05
0.99
0.91
0.79
0.69
0.66
0.67
0.67
3.34
(5.91%)
(5.79%)
—
11.21
Div yield (avg)%
19.41
21.89
21.52
20.43
20.84
22.09
19.83
17.22
16.43
14.24
25.82
17.22
20.13
31
26.45
Payout ratio%
10.34
9.49
7.22
5.21
4.66
1.95
2.32
0.40
0.40
2.48
7.63
1.95
3.57
92
198.0
Shares (diluted)M
217.9
223.8
204.5
187.0
171.2
160.0
167.6
181.3
189.6
193.1
207.3
2.45%
(0.19%)
35
14.46
Buyback yield%
8.19
6.54
7.04
5.73
5.07
4.14
1.92
0.40
2.49
0.81
10.86
1.92
4.60
27
0.230
D/E ratiox
1.541
1.422
1.449
1.502
1.703
1.730
1.896
2.114
2.161
2.287
1.115
2.114
1.716
68
1,017
Enterprise value$M
129.4
150.9
152.1
181.9
200.0
198.1
212.2
225.4
220.6
222.2
584.7
2.13%
5.32%
27
122.4
LT debt$M
446.7
461.8
421.5
369.6
377.9
403.3
430.4
435.3
455.6
444.5
786.0
3.30%
(0.96%)
46
Revenue
$1.140B
5.46%
1.00×
Cost of revenue
$763.3M
5.26%
0.98×
Operating expenses
$239.5M
5.52%
1.01×
Spread over hurdle
(5.62%)