1.728
Revenue$B
1.452
1.506
1.543
1.554
1.617
1.705
1.736
1.761
1.773
1.783
1.832
1.97%
2.47%
48
25.97
Revenue growth%
30.78
28.94
27.56
26.52
28.58
27.20
27.58
26.51
29.39
30.46
3.02
27.58
28.08
39
15.17
Gross margin%
5.97
8.56
10.19
11.57
9.23
9.39
7.42
10.06
11.00
13.31
23.32
10.06
9.72
33
19.40
Operating margin%
15.21
15.40
14.07
15.98
15.09
13.48
11.19
12.06
11.46
11.31
22.46
11.46
13.77
8
18.52
Net margin%
25.05
22.99
23.03
21.44
18.45
18.37
18.95
20.10
22.65
22.45
21.72
20.10
21.95
50
31.62
P/E ratio (avg)x
16.96
16.21
17.57
19.69
21.39
21.43
24.30
24.07
25.22
23.23
26.40
24.07
21.41
88
20.56
EV/EBITx
20.66
19.27
17.68
16.61
14.50
12.40
10.90
9.971
8.914
9.125
29.53
9.971
13.45
24
18.82
FCF yield (avg)%
17.32
19.77
17.23
14.54
17.49
17.32
14.50
12.41
10.33
9.73
19.33
12.41
15.88
68
17.23
FCF margin%
11.31
13.47
15.72
17.42
17.55
18.39
18.88
18.67
17.85
18.94
2.09
18.67
17.70
19
1.579
FCF / Net incomex
2.023
1.937
1.901
2.238
2.480
2.421
2.701
3.038
3.077
3.439
1.285
3.038
2.450
17
3.48
ROIC%
16.01
18.47
16.46
14.29
16.84
17.08
15.89
13.87
16.84
19.62
14.30
16.84
16.65
78
25.10
Return on equity%
20.86
21.79
23.35
22.48
19.90
19.60
20.75
20.71
19.43
20.79
20.34
20.71
20.77
46
12.11
Return on assets%
22.61
23.00
20.88
21.92
24.39
22.59
24.48
21.80
22.37
19.86
12.88
22.37
22.48
45
1.01
EPS$
1.66
1.87
1.94
1.99
2.12
2.29
2.57
2.81
2.99
2.96
1.04
6.92%
5.85%
—
11.85
EPS growth%
9.37
10.33
8.38
10.53
11.25
11.06
13.79
16.69
18.07
18.86
12.31
16.69
11.15
48
2.07
Bookvalue per sh$
2.81
2.96
3.09
3.49
4.00
4.63
5.35
5.70
5.85
6.24
1.93
9.28%
8.61%
—
1.57
FCF per share$
2.29
2.19
1.88
2.01
2.00
1.99
1.83
1.76
1.72
1.53
2.34
(5.19%)
(4.21%)
—
2.35
Dividend per sh$
1.86
2.04
2.19
2.17
2.08
2.06
2.24
2.05
2.16
2.26
1.13
1.66%
2.74%
—
5.52
Div yield (avg)%
9.28
8.81
7.32
4.92
4.33
5.34
7.17
8.11
9.92
8.55
15.81
8.11
7.71
75
17.56
Payout ratio%
16.98
19.53
20.44
17.71
17.87
16.19
17.15
15.44
17.48
15.37
6.14
16.19
17.31
78
397.6
Shares (diluted)M
437.9
491.3
487.8
535.0
559.2
555.0
547.7
522.1
611.6
627.4
387.4
2.33%
3.90%
58
6.95
Buyback yield%
19.75
20.24
19.39
20.26
20.87
19.62
19.21
18.89
15.91
14.26
28.50
18.89
19.50
27
0.610
D/E ratiox
0.318
0.297
0.277
0.286
0.318
0.337
0.362
0.363
0.332
0.343
1.341
0.343
0.325
71
524.8
Enterprise value$M
760.1
649.6
558.4
547.0
541.0
485.3
476.1
450.0
481.7
419.3
786.3
(4.97%)
(5.58%)
48
1.085
LT debt$B
2.186
2.592
2.546
2.851
3.407
3.335
3.741
4.473
5.321
5.526
0.965
10.16%
11.79%
87
Revenue
$1.783B
2.47%
1.00×
Cost of revenue
$960.9M
2.82%
1.03×
Operating expenses
$406.4M
2.11%
0.97×
Goodwill & intangibles
17.63%
Spread over hurdle
10.88%