0.916
Revenue$B
1.086
1.095
1.079
1.062
1.055
1.075
1.059
1.087
1.121
1.110
1.014
1.02%
0.44%
93
11.05
Revenue growth%
24.13
25.06
24.88
25.80
28.28
26.28
29.14
32.14
32.77
33.33
9.80
32.14
27.28
56
13.97
Gross margin%
11.66
13.49
10.69
11.89
12.60
10.36
8.52
6.46
5.31
2.46
21.40
6.46
10.52
20
19.28
Operating margin%
23.16
20.41
22.87
21.32
18.87
20.14
23.11
22.62
21.65
23.92
5.45
22.62
22.14
63
15.49
Net margin%
13.98
15.21
15.14
17.91
20.87
20.39
21.26
19.95
18.85
21.49
10.74
20.39
19.40
38
33.28
P/E ratio (avg)x
24.68
23.45
24.75
23.70
21.55
19.93
20.96
19.93
21.10
19.26
28.33
19.93
21.33
23
34.67
EV/EBITx
28.26
28.98
30.86
28.06
31.25
28.40
31.46
31.58
35.08
34.13
14.88
31.58
31.06
15
11.82
FCF yield (avg)%
4.27
4.00
3.41
1.81
2.19
0.40
0.92
3.20
5.59
5.35
28.98
3.20
3.31
34
23.18
FCF margin%
6.59
8.56
6.77
5.33
2.57
5.39
4.58
6.20
6.93
7.82
6.53
6.20
6.39
59
1.692
FCF / Net incomex
1.872
1.646
1.468
1.540
1.576
1.412
1.439
1.429
1.348
1.255
0.399
1.412
1.453
91
16.89
ROIC%
20.32
17.55
19.74
22.20
21.81
19.37
20.71
21.23
20.65
21.37
11.12
20.71
20.68
85
22.31
Return on equity%
5.94
5.20
2.54
3.80
1.68
3.31
2.28
2.61
2.43
3.85
3.13
2.61
2.96
58
21.74
Return on assets%
17.07
15.96
17.46
18.84
16.52
15.76
13.38
13.37
11.23
13.50
12.55
13.38
15.86
46
2.85
EPS$
4.24
4.62
5.35
5.42
5.31
5.48
5.81
5.50
5.41
5.14
3.01
(0.65%)
2.46%
—
20.87
EPS growth%
10.52
13.40
16.22
18.14
21.08
22.34
20.61
20.20
22.75
20.45
17.06
20.61
20.33
57
2.93
Bookvalue per sh$
3.84
4.21
3.67
3.32
3.49
3.74
3.51
3.31
3.24
3.15
3.72
(2.06%)
(2.54%)
—
0.92
FCF per share$
1.76
1.87
1.85
2.13
2.31
2.68
3.06
3.23
3.11
3.57
3.59
9.11%
8.51%
—
1.27
Dividend per sh$
3.31
3.17
3.38
3.91
4.58
5.04
4.95
5.78
6.52
7.38
2.51
10.01%
9.00%
—
3.15
Div yield (avg)%
27.29
28.73
30.16
32.42
34.50
35.54
35.13
33.90
35.90
36.73
3.85
35.54
34.20
91
23.67
Payout ratio%
6.47
7.46
9.34
9.05
8.63
8.48
9.24
9.42
9.75
11.72
2.89
9.42
9.14
49
202.5
Shares (diluted)M
206.5
217.8
226.2
199.8
186.1
166.0
175.6
158.4
135.3
139.9
207.6
(5.55%)
(3.72%)
25
5.83
Buyback yield%
17.96
17.69
15.66
17.26
19.48
22.41
21.01
20.24
18.48
21.47
8.93
21.01
18.98
30
0.982
D/E ratiox
2.025
1.910
1.749
1.874
2.080
2.262
2.470
2.827
2.772
2.913
0.761
2.772
2.171
55
438.5
Enterprise value$M
67.48
65.45
63.21
54.72
56.17
53.50
56.40
58.40
52.97
47.23
169.6
(3.41%)
(4.75%)
87
188.8
LT debt$M
612.9
562.9
577.5
550.4
588.9
572.0
597.0
648.2
706.5
658.2
84.06
2.25%
1.13%
45
Revenue
$1.110B
0.44%
1.00×
Cost of revenue
$626.4M
0.07%
0.96×
Operating expenses
$137.3M
1.76%
1.14×
Spread over hurdle
54.33%