0.271
Revenue$B
1.611
1.672
1.760
1.866
1.939
2.029
2.147
2.290
2.461
2.583
0.280
5.90%
5.45%
40
7.70
Revenue growth%
24.64
25.45
27.59
28.86
27.29
29.86
32.03
29.97
27.94
28.22
7.82
29.86
28.08
76
29.52
Gross margin%
23.37
20.90
21.34
22.03
22.11
21.51
20.97
22.42
23.95
21.82
26.53
21.82
21.93
65
27.09
Operating margin%
17.06
15.50
14.42
17.36
18.70
17.95
16.77
18.81
15.86
13.09
16.24
16.77
16.92
67
12.45
Net margin%
17.28
17.75
17.07
14.46
14.98
13.17
10.35
7.37
7.67
9.41
18.26
9.41
13.82
33
7.387
P/E ratio (avg)x
13.31
12.94
14.38
13.86
15.90
18.30
20.21
22.45
25.27
25.80
7.860
22.45
17.10
48
12.51
EV/EBITx
12.18
12.21
11.77
11.67
11.94
13.57
13.24
15.00
15.97
15.64
18.11
15.00
12.72
20
26.92
FCF yield (avg)%
17.50
18.00
17.66
19.11
16.66
17.02
15.93
16.03
17.04
16.54
4.61
16.54
17.03
18
21.84
FCF margin%
21.44
19.81
17.49
18.69
18.08
21.01
19.64
22.42
20.27
21.23
7.43
21.01
20.04
22
0.545
FCF / Net incomex
0.284
0.322
0.370
0.413
0.431
0.459
0.448
0.455
0.476
0.561
0.464
0.459
0.440
56
27.31
ROIC%
28.64
25.70
24.54
25.66
25.68
28.62
28.88
28.96
29.50
30.81
11.54
28.96
28.63
89
6.90
Return on equity%
25.59
23.43
23.25
23.27
23.94
25.32
27.25
26.29
27.81
25.63
26.74
26.29
25.45
18
10.38
Return on assets%
13.09
12.83
12.67
14.69
16.16
15.84
14.61
13.33
14.36
15.82
6.33
14.61
14.49
33
0.29
EPS$
0.19
0.17
0.17
0.16
0.16
0.15
0.15
0.16
0.14
0.15
0.31
(2.10%)
(1.99%)
—
27.11
EPS growth%
16.97
17.37
18.62
18.05
18.14
15.14
12.87
10.39
9.04
11.27
19.35
11.27
16.05
87
0.20
Bookvalue per sh$
0.48
0.48
0.52
0.54
0.61
0.65
0.73
0.77
0.90
0.96
0.38
9.46%
7.90%
—
0.14
FCF per share$
0.34
0.36
0.37
0.34
0.37
0.36
0.40
0.44
0.49
0.55
0.37
8.50%
5.93%
—
0.33
Dividend per sh$
0.20
0.20
0.19
0.20
0.23
0.27
0.29
0.34
0.38
0.41
0.38
12.23%
9.19%
—
29.40
Div yield (avg)%
0.40
2.48
3.88
1.49
1.33
0.40
0.40
0.40
2.86
5.44
23.37
0.40
1.41
42
10.55
Payout ratio%
15.74
18.56
20.78
18.09
19.17
17.18
19.94
17.41
14.56
15.94
6.96
17.18
17.75
53
1.516
Shares (diluted)B
1.788
2.106
2.260
2.545
2.459
2.630
2.555
2.573
2.527
2.459
1.509
—
2.83%
45
23.61
Buyback yield%
20.24
19.17
19.19
17.48
16.51
16.74
18.08
19.36
16.82
19.10
13.69
18.08
18.59
63
0.498
D/E ratiox
0.927
0.859
0.866
0.865
0.827
0.895
0.929
0.915
0.953
0.906
1.001
0.915
0.901
78
1,195
Enterprise value$M
443.5
441.1
454.0
471.5
458.5
411.4
371.1
377.2
380.8
375.7
621.1
(3.91%)
(1.89%)
81
1.268
LT debt$B
1.586
1.526
1.725
1.955
2.052
2.265
2.288
2.620
2.393
2.507
2.557
4.09%
6.08%
9
Revenue
$2.583B
5.45%
1.00×
Cost of revenue
$1.205B
5.25%
0.98×
Operating expenses
$483.2M
5.86%
1.04×
Spread over hurdle
35.19%