1.888
Revenue$B
1.563
1.632
1.698
1.761
1.814
1.893
1.958
1.985
2.043
2.066
2.089
2.63%
3.31%
92
29.94
Revenue growth%
27.05
29.10
31.36
30.97
27.98
29.65
31.04
31.36
30.97
33.95
28.68
31.04
30.97
77
12.57
Gross margin%
28.36
31.31
32.24
30.07
32.54
34.21
33.35
35.82
35.39
33.36
22.51
34.21
32.95
88
12.64
Operating margin%
24.17
26.05
26.61
27.29
27.61
24.65
25.86
26.51
27.14
27.94
11.03
26.51
26.56
8
26.21
Net margin%
0.63
0.40
0.40
1.71
0.40
2.84
4.98
4.37
5.82
5.45
16.87
4.98
2.28
7
34.63
P/E ratio (avg)x
10.67
11.00
11.36
10.58
9.394
8.841
9.448
8.183
7.558
7.263
28.23
8.183
9.421
39
20.64
EV/EBITx
5.232
5.597
5.650
5.750
5.675
6.012
6.465
7.130
7.001
7.118
25.86
7.001
5.881
88
22.96
FCF yield (avg)%
17.21
16.10
17.23
19.74
22.07
22.37
23.16
21.68
19.54
21.80
16.82
21.80
20.71
12
8.22
FCF margin%
2.79
0.50
0.40
3.13
5.33
4.97
6.48
6.59
7.62
7.15
10.99
6.59
5.15
76
1.709
FCF / Net incomex
1.819
1.888
2.069
2.345
2.659
2.789
3.186
3.088
3.449
3.530
1.623
3.186
2.724
88
2.05
ROIC%
6.84
6.95
5.23
3.07
2.24
2.28
1.22
1.64
3.61
4.00
11.84
2.28
3.34
78
16.16
Return on equity%
23.97
23.03
24.46
23.15
22.71
24.78
22.09
23.69
23.19
24.34
29.93
23.69
23.44
79
11.59
Return on assets%
18.57
21.38
18.92
16.51
18.50
21.04
23.09
21.55
21.31
24.24
29.04
21.55
21.17
77
0.97
EPS$
1.05
1.04
1.23
1.32
1.38
1.60
1.77
2.13
2.10
2.10
1.02
8.70%
7.32%
—
6.61
EPS growth%
18.73
15.80
16.08
18.42
19.01
19.73
21.35
23.53
21.78
23.77
19.00
21.78
19.37
49
0.83
Bookvalue per sh$
1.14
1.31
1.42
1.63
1.67
1.58
1.61
1.58
1.74
1.90
1.26
2.60%
4.90%
—
0.30
FCF per share$
2.15
2.23
2.39
2.50
2.74
3.05
3.64
4.36
5.04
5.42
0.26
14.64%
10.84%
—
1.73
Dividend per sh$
0.71
0.68
0.65
0.71
0.75
0.79
0.80
0.89
0.98
0.92
0.52
4.17%
3.56%
—
10.50
Div yield (avg)%
6.95
8.34
9.72
8.45
10.93
13.12
10.78
11.18
8.69
7.48
3.91
10.78
9.21
92
3.29
Payout ratio%
24.93
23.08
24.79
25.48
26.35
23.89
25.02
23.87
26.40
27.15
15.50
25.02
24.97
22
1.286
Shares (diluted)B
1.769
1.876
1.798
1.778
1.839
1.738
1.919
2.195
2.055
2.342
1.327
4.96%
3.50%
62
19.52
Buyback yield%
20.40
21.66
21.05
23.28
23.83
26.24
23.53
24.16
24.79
25.94
10.37
24.79
23.68
88
0.189
D/E ratiox
0.558
0.590
0.620
0.635
0.584
0.578
0.589
0.535
0.596
0.534
1.784
0.578
0.586
33
1,015
Enterprise value$M
196.1
206.2
248.5
281.1
287.2
336.8
349.1
407.4
422.9
489.5
241.6
11.25%
9.32%
90
1,440
LT debt$M
532.2
540.0
609.1
643.8
750.3
794.1
912.7
966.8
915.4
929.7
281.6
4.38%
7.21%
39
Revenue
$2.066B
3.31%
1.00×
Cost of revenue
$1.343B
3.28%
1.00×
Operating expenses
$403.2M
3.36%
1.00×
Return on capital
109.08%
Spread over hurdle
98.85%