1.413
Revenue$B
0.995
1.015
1.039
1.061
1.109
1.152
1.218
1.292
1.333
1.383
1.451
4.51%
3.96%
48
7.30
Revenue growth%
0.80
2.38
1.48
1.24
0.83
2.42
2.05
1.18
1.17
0.40
15.44
1.18
1.21
53
18.41
Gross margin%
7.27
5.75
5.23
4.18
6.30
5.64
6.05
8.16
9.07
8.19
24.62
8.16
6.18
7
21.28
Operating margin%
17.45
15.94
17.11
18.22
20.80
19.30
17.13
17.78
17.56
16.14
29.51
17.56
17.50
44
27.53
Net margin%
9.46
11.47
14.04
13.23
13.22
12.03
12.66
15.57
13.09
14.86
25.16
13.09
13.15
15
28.28
P/E ratio (avg)x
24.59
24.27
25.04
23.62
24.98
23.46
24.89
21.28
20.50
17.98
30.81
21.28
23.95
74
25.62
EV/EBITx
32.61
31.46
32.92
30.08
32.36
31.37
34.32
31.31
31.77
34.67
11.14
31.77
32.06
10
9.89
FCF yield (avg)%
27.29
26.13
27.27
30.23
28.18
28.28
26.77
26.78
24.56
23.65
27.18
26.77
27.02
36
13.06
FCF margin%
3.71
2.40
0.40
0.40
0.40
1.76
0.62
1.38
0.76
3.47
22.41
1.38
1.07
73
1.024
FCF / Net incomex
0.711
0.733
0.790
0.792
0.845
0.796
0.792
0.821
0.830
0.849
0.392
0.821
0.794
6
29.23
ROIC%
16.49
14.30
13.84
12.32
13.78
12.13
10.84
10.67
8.98
8.67
5.95
10.67
12.23
9
26.21
Return on equity%
23.31
22.34
19.94
20.86
20.34
19.04
17.53
16.42
17.51
15.84
26.31
17.51
19.49
6
9.84
Return on assets%
19.60
18.75
21.38
21.98
22.35
21.30
20.28
23.09
20.69
21.38
12.41
21.30
21.34
13
7.42
EPS$
2.81
3.03
2.82
2.65
2.65
2.30
2.10
2.03
1.88
2.01
7.71
(5.35%)
(4.40%)
—
23.41
EPS growth%
13.16
14.50
13.98
15.35
12.63
14.70
13.80
13.93
14.10
16.99
7.67
14.10
14.04
27
5.84
Bookvalue per sh$
13.23
15.49
14.88
15.97
16.89
19.40
23.00
26.21
26.52
27.74
9.70
10.44%
7.60%
—
5.87
FCF per share$
11.14
10.81
12.58
14.48
15.15
15.62
17.92
18.29
18.16
18.94
4.55
4.57%
5.27%
—
7.99
Dividend per sh$
10.39
11.41
11.42
10.46
10.04
9.18
8.37
8.59
8.44
8.50
8.64
(3.26%)
(2.84%)
—
20.64
Div yield (avg)%
0.40
0.40
0.40
1.11
0.98
2.27
2.11
0.83
2.81
4.57
11.41
2.27
1.04
44
4.30
Payout ratio%
25.56
24.11
23.97
24.51
23.34
23.04
25.13
23.46
24.91
22.90
27.70
23.46
24.04
88
68.72
Shares (diluted)M
74.40
67.35
69.40
76.95
83.06
85.99
87.00
77.56
77.47
70.27
69.35
(3.29%)
(1.08%)
9
26.94
Buyback yield%
13.75
14.71
13.02
12.94
13.13
13.19
16.19
17.21
14.42
13.57
24.91
14.42
13.66
13
1.700
D/E ratiox
1.388
1.563
1.500
1.571
1.752
1.607
1.585
1.730
1.597
1.645
1.638
1.607
1.591
45
0.714
Enterprise value$B
1.568
1.705
1.634
1.556
1.463
1.577
1.682
1.936
1.840
2.121
0.995
7.71%
4.27%
35
1,564
LT debt$M
341.9
333.0
299.0
293.1
282.2
279.9
301.5
296.0
267.1
248.0
211.3
(2.55%)
(3.57%)
9
Revenue
$1.383B
3.96%
1.00×
Cost of revenue
$721.3M
3.52%
0.96×
Operating expenses
$269.2M
4.43%
1.05×
Spread over hurdle
(2.29%)