1.137
Revenue$B
0.733
0.806
0.891
0.982
1.049
1.116
1.203
1.296
1.399
1.486
1.192
7.23%
8.22%
46
11.86
Revenue growth%
3.55
5.10
4.24
1.26
0.40
0.40
0.44
3.17
3.57
2.13
25.73
2.13
2.65
88
29.09
Gross margin%
12.51
11.09
13.20
11.70
14.32
15.45
14.48
16.55
14.18
12.69
13.07
14.48
13.69
76
11.94
Operating margin%
19.45
18.21
15.82
15.47
15.10
16.18
18.52
16.91
15.40
16.51
6.88
16.51
16.35
38
7.88
Net margin%
18.29
18.99
19.47
21.75
18.86
21.50
23.44
24.06
24.47
25.96
13.97
24.06
21.63
57
17.60
P/E ratio (avg)x
29.23
28.58
30.78
29.12
25.92
23.70
26.02
27.27
25.71
24.95
31.86
25.71
26.64
64
33.42
EV/EBITx
30.96
30.33
28.44
26.43
29.89
30.14
28.51
29.06
27.10
29.80
16.58
29.06
29.43
90
17.58
FCF yield (avg)%
3.23
5.66
6.79
5.36
7.87
5.46
4.35
3.63
0.71
0.86
6.30
3.63
4.85
8
4.24
FCF margin%
7.12
7.04
4.76
4.09
1.74
0.40
2.65
1.24
2.99
1.71
4.82
1.71
2.82
24
0.362
FCF / Net incomex
1.220
1.286
1.371
1.405
1.486
1.595
1.778
1.837
2.102
2.318
1.542
1.837
1.541
29
12.02
ROIC%
21.70
24.09
22.05
21.08
20.68
22.21
19.45
18.44
18.00
15.65
15.43
18.44
20.88
9
23.98
Return on equity%
29.02
28.65
27.97
27.75
24.76
25.38
25.13
27.09
28.19
29.75
8.46
27.09
27.86
95
28.99
Return on assets%
19.41
22.04
23.36
21.13
21.32
19.48
19.46
16.82
15.82
15.62
19.79
16.82
19.47
43
4.18
EPS$
3.54
3.34
3.32
3.21
3.68
3.78
3.49
3.74
4.19
4.55
4.49
4.34%
2.02%
—
19.32
EPS growth%
22.19
20.17
20.39
18.29
21.06
21.90
23.20
20.71
20.87
19.42
2.00
20.87
20.79
29
3.14
Bookvalue per sh$
1.80
2.13
2.52
2.69
3.06
3.00
3.23
3.44
3.90
4.02
5.60
5.61%
7.88%
—
5.29
FCF per share$
3.86
3.82
4.62
4.88
5.09
5.88
5.88
5.84
7.00
7.43
1.97
7.85%
8.02%
—
1.99
Dividend per sh$
3.88
3.74
4.00
4.28
4.80
4.59
4.62
4.38
4.99
5.41
3.69
2.42%
4.70%
—
12.58
Div yield (avg)%
7.15
7.99
6.20
8.66
7.68
10.48
13.05
13.63
11.35
14.03
23.45
13.05
9.57
70
22.68
Payout ratio%
2.71
3.23
2.62
1.04
2.70
3.25
3.57
3.65
0.97
1.24
29.26
3.25
2.70
50
99.42
Shares (diluted)M
123.0
119.1
134.8
133.4
142.2
163.7
191.5
207.6
202.8
196.9
96.56
6.73%
4.91%
29
23.11
Buyback yield%
19.69
20.57
18.88
16.20
17.19
17.77
16.26
16.85
17.46
17.22
21.06
17.22
17.34
42
1.192
D/E ratiox
1.468
1.353
1.310
1.255
1.179
1.071
1.173
1.148
1.074
1.055
0.903
1.074
1.176
46
446.6
Enterprise value$M
395.8
427.7
465.0
477.6
474.5
476.4
499.5
503.5
563.4
539.8
281.4
2.61%
3.54%
14
105.6
LT debt$M
427.7
467.8
497.8
457.0
456.1
427.7
453.2
449.9
445.0
383.4
68.11
(3.41%)
(1.06%)
32
Revenue
$1.486B
8.22%
1.00×
Cost of revenue
$1.040B
8.22%
1.00×
Operating expenses
$304.4M
7.58%
0.94×
Cash and investments
16.90%
Spread over hurdle
(12.27%)