0.842
Revenue$B
0.907
0.907
0.921
0.951
0.988
1.024
1.015
1.044
1.047
0.879
0.983
1.93%
2.20%
43
6.01
Revenue growth%
24.21
25.15
23.11
26.08
28.09
25.62
24.14
23.57
22.53
22.52
23.38
24.14
24.18
60
8.41
Gross margin%
12.78
11.99
11.17
10.20
12.70
11.36
12.29
14.36
12.42
17.47
26.94
12.42
12.14
59
29.68
Operating margin%
3.55
1.83
4.80
6.97
5.82
4.69
6.77
9.36
11.49
4.78
29.49
6.77
5.31
32
10.80
Net margin%
26.19
25.72
24.57
26.23
25.25
23.19
25.61
23.69
23.90
12.51
6.52
23.90
25.43
95
8.276
P/E ratio (avg)x
42.25
48.51
51.41
59.68
57.08
58.29
58.50
68.41
76.36
11.13
7.780
58.50
57.69
76
17.19
EV/EBITx
14.29
16.29
18.64
21.42
21.09
21.12
20.36
23.00
25.07
37.14
21.23
21.12
20.72
68
2.34
FCF yield (avg)%
24.73
27.31
25.98
28.89
26.68
28.96
28.33
30.45
30.76
16.95
13.43
28.96
27.82
6
19.93
FCF margin%
33.71
31.46
31.34
30.54
29.03
31.87
32.81
34.72
33.33
12.86
7.69
32.81
32.34
52
0.450
FCF / Net incomex
1.423
1.296
1.169
1.131
1.193
1.123
1.101
0.934
0.796
0.208
1.745
1.101
1.150
16
7.12
ROIC%
16.27
17.58
20.01
19.84
17.93
15.89
16.38
18.24
15.58
19.50
7.90
16.38
16.98
14
13.11
Return on equity%
10.46
10.34
11.29
13.97
12.69
11.90
12.79
13.02
15.83
12.21
8.38
12.79
12.29
36
4.35
Return on assets%
14.32
13.38
15.22
14.53
14.37
16.63
14.55
17.32
14.95
17.46
12.22
14.95
14.75
65
0.75
EPS$
0.65
0.73
0.76
0.86
0.93
0.91
0.91
0.97
0.92
0.81
0.79
1.43%
4.04%
—
28.06
EPS growth%
13.62
15.15
15.20
15.80
16.29
14.29
14.02
11.48
11.59
9.29
3.11
14.02
14.16
30
0.88
Bookvalue per sh$
1.42
1.39
1.38
1.60
1.64
1.92
2.20
2.36
2.55
1.09
1.31
9.83%
8.13%
—
1.13
FCF per share$
2.45
2.35
2.30
2.61
2.77
3.17
3.26
2.97
2.88
0.57
1.06
2.04%
0.31%
—
1.81
Dividend per sh$
1.68
1.84
1.86
1.89
1.77
1.55
1.59
1.73
1.52
0.81
1.85
(4.34%)
0.30%
—
19.12
Div yield (avg)%
2.43
0.40
0.89
2.14
1.06
1.85
3.37
4.55
4.67
12.76
21.19
3.37
2.29
59
7.46
Payout ratio%
25.28
25.50
26.08
27.68
26.56
27.97
28.34
30.23
28.41
25.69
25.30
28.34
27.25
77
135.9
Shares (diluted)M
85.48
78.26
72.01
76.55
82.09
80.60
85.75
85.04
81.03
131.2
131.9
1.14%
(0.94%)
8
8.15
Buyback yield%
18.66
18.92
18.97
16.93
14.47
14.31
12.36
11.75
9.42
23.31
22.24
12.36
15.70
92
0.265
D/E ratiox
1.675
1.820
2.110
2.293
2.244
2.389
2.706
2.724
2.890
0.815
0.632
2.706
2.268
65
0.811
Enterprise value$B
1.243
1.371
1.631
1.926
2.121
2.240
2.144
2.294
2.428
0.521
0.497
4.74%
8.07%
73
0.481
LT debt$B
0.437
0.523
0.549
0.562
0.630
0.737
0.849
0.933
1.056
0.440
0.535
13.44%
12.07%
90
Revenue
$1.047B
2.20%
1.00×
Cost of revenue
$495.7M
1.63%
0.95×
Operating expenses
$216.9M
2.95%
1.08×
Cash and investments
13.66%
Spread over hurdle
36.95%