1.140
Revenue$B
0.870
0.908
0.956
1.008
1.069
1.132
1.230
1.334
1.397
1.499
1.254
7.01%
6.09%
25
18.45
Revenue growth%
15.57
18.29
18.63
17.29
16.83
17.13
15.93
13.16
16.03
17.71
15.45
16.03
16.98
10
16.35
Gross margin%
25.84
28.45
30.24
28.80
26.12
26.92
26.73
27.39
27.16
27.78
27.11
27.16
27.28
66
27.81
Operating margin%
4.71
6.40
4.40
7.32
6.78
8.35
8.42
9.52
9.37
8.35
12.79
8.42
7.83
90
4.93
Net margin%
25.84
23.39
24.27
22.10
20.88
17.99
18.42
19.00
20.37
22.44
13.52
19.00
21.49
25
7.900
P/E ratio (avg)x
51.88
50.44
55.07
51.97
60.48
70.44
82.83
89.86
95.68
103.2
28.22
89.86
65.46
82
26.53
EV/EBITx
9.077
9.312
9.985
9.261
8.841
8.538
8.736
9.460
10.28
9.335
37.87
9.335
9.286
85
18.87
FCF yield (avg)%
16.92
18.54
18.30
18.20
15.80
18.61
15.90
16.70
17.03
14.90
22.00
16.70
16.97
43
15.03
FCF margin%
31.18
28.46
26.86
27.37
28.92
28.77
28.98
31.60
30.39
32.68
28.11
30.39
28.95
58
0.121
FCF / Net incomex
1.529
1.647
1.555
1.449
1.336
1.296
1.461
1.457
1.512
1.526
0.766
1.461
1.487
46
4.75
ROIC%
8.83
9.18
7.09
9.85
9.00
11.50
10.02
8.93
9.28
6.46
15.61
9.28
9.09
84
13.14
Return on equity%
15.44
17.36
19.31
17.65
17.72
19.76
21.10
22.71
23.87
22.87
28.07
22.71
19.53
52
19.35
Return on assets%
17.26
16.28
14.24
15.30
17.42
14.60
15.96
17.01
19.73
18.96
18.34
17.01
16.64
83
1.06
EPS$
1.86
1.84
1.68
1.73
1.87
1.87
1.97
1.77
1.63
1.81
1.12
(0.70%)
(1.13%)
—
26.89
EPS growth%
13.94
11.09
14.01
16.87
15.17
16.36
18.37
18.63
17.06
18.79
13.32
18.37
16.61
88
1.87
Bookvalue per sh$
0.59
0.66
0.61
0.56
0.60
0.55
0.59
0.67
0.65
0.66
1.68
1.92%
0.29%
—
1.60
FCF per share$
4.82
4.69
4.58
4.71
5.32
6.31
6.64
6.68
6.87
7.16
1.99
6.10%
5.95%
—
1.69
Dividend per sh$
1.45
1.37
1.28
1.14
1.11
1.01
0.89
0.95
1.05
1.06
1.44
(0.97%)
(3.81%)
—
13.00
Div yield (avg)%
19.40
17.82
20.01
17.25
15.30
14.47
14.67
11.95
11.41
9.69
14.65
11.95
14.98
56
28.79
Payout ratio%
15.63
12.76
13.33
14.04
14.09
16.52
19.52
19.12
21.64
22.16
29.33
19.52
16.07
85
75.57
Shares (diluted)M
68.39
68.03
66.13
67.18
61.35
60.55
56.37
56.82
60.77
60.37
72.73
(0.32%)
(1.80%)
78
24.17
Buyback yield%
2.52
2.03
4.23
6.74
9.67
8.21
7.50
9.36
7.55
10.50
9.47
8.21
7.52
37
1.232
D/E ratiox
0.399
0.399
0.391
0.403
0.377
0.349
0.358
0.329
0.307
0.284
0.563
0.329
0.368
59
273.7
Enterprise value$M
709.1
767.0
781.1
660.7
626.8
617.1
546.4
482.6
430.9
431.0
960.5
(7.21%)
(5.91%)
49
256.9
LT debt$M
461.3
512.6
520.8
598.4
630.1
619.1
647.9
761.7
799.6
830.6
890.8
5.68%
6.26%
49
Revenue
$1.499B
6.09%
1.00×
Cost of revenue
$1.050B
6.09%
1.00×
Operating expenses
$291.3M
6.01%
0.99×
Goodwill & intangibles
16.51%
Spread over hurdle
(10.75%)