0.483
Revenue$B
0.732
0.763
0.806
0.868
0.934
0.981
1.018
1.094
1.171
1.235
0.516
5.74%
6.02%
77
14.98
Revenue growth%
12.36
12.50
13.84
14.09
15.78
16.90
14.08
11.94
14.25
12.04
24.67
14.08
13.96
34
18.89
Gross margin%
21.65
24.41
22.04
21.37
24.32
21.56
19.18
17.52
18.37
18.84
14.89
18.84
21.47
94
3.43
Operating margin%
8.09
5.83
3.40
6.28
8.15
8.65
10.61
8.75
8.77
9.05
8.51
8.77
8.40
48
18.36
Net margin%
13.15
14.55
16.59
14.93
17.29
15.64
16.48
18.81
18.87
20.82
8.26
18.81
16.53
66
32.10
P/E ratio (avg)x
44.77
45.13
51.79
61.60
72.19
73.34
77.07
83.87
96.55
116.3
9.968
83.87
72.76
6
11.26
EV/EBITx
25.45
26.83
25.86
27.49
31.06
33.67
37.48
34.95
34.27
31.48
16.83
34.27
31.27
13
17.62
FCF yield (avg)%
16.94
17.01
15.62
17.37
15.30
15.50
16.96
15.19
12.87
12.48
3.29
15.19
15.56
47
20.39
FCF margin%
12.07
13.46
15.88
13.44
12.07
14.72
15.97
17.98
15.17
16.61
5.39
15.97
14.95
70
0.452
FCF / Net incomex
1.990
2.120
2.184
2.053
1.897
2.162
2.280
2.196
2.185
2.456
1.248
2.196
2.173
8
7.47
ROIC%
0.40
0.40
0.40
0.40
3.29
6.27
6.01
4.15
5.55
4.82
24.14
5.55
3.72
72
6.08
Return on equity%
10.33
11.78
11.63
14.16
14.17
11.44
9.65
8.91
11.18
10.94
17.22
10.94
11.31
66
7.65
Return on assets%
22.18
20.47
20.85
18.96
17.97
15.25
16.84
18.08
18.98
18.30
28.20
18.08
18.63
87
1.40
EPS$
0.84
0.85
0.91
1.00
0.97
0.89
0.87
0.89
0.92
0.85
1.55
(2.59%)
(0.36%)
—
29.14
EPS growth%
17.28
19.82
19.56
21.82
21.05
20.38
17.80
17.18
16.81
19.42
16.62
17.80
19.49
6
1.63
Bookvalue per sh$
0.64
0.55
0.58
0.60
0.61
0.59
0.51
0.51
0.47
0.47
1.51
(4.98%)
(3.31%)
—
1.33
FCF per share$
0.78
0.79
0.80
0.68
0.63
0.55
0.48
0.42
0.37
0.32
1.00
(12.69%)
(9.18%)
—
1.14
Dividend per sh$
0.79
0.77
0.74
0.75
0.66
0.62
0.56
0.55
0.53
0.55
0.89
(3.61%)
(3.47%)
—
10.51
Div yield (avg)%
22.61
20.49
21.59
20.87
18.23
16.97
15.58
12.98
11.95
11.43
21.16
12.98
17.60
54
13.50
Payout ratio%
8.30
6.09
6.98
6.61
6.75
4.20
2.73
4.48
7.21
6.66
18.18
4.48
6.63
48
180.2
Shares (diluted)M
148.5
150.7
166.1
178.9
200.4
224.6
232.6
245.9
243.6
268.5
170.9
6.02%
5.83%
53
21.92
Buyback yield%
26.33
24.09
26.20
25.61
25.74
27.37
25.06
24.94
26.34
27.64
25.89
26.34
25.97
22
1.095
D/E ratiox
0.528
0.522
0.535
0.551
0.584
0.598
0.621
0.633
0.635
0.713
0.122
0.633
0.591
80
435.5
Enterprise value$M
747.3
744.1
646.9
585.2
543.1
473.5
431.5
417.4
443.7
379.1
789.6
(6.94%)
(6.57%)
16
100.2
LT debt$M
463.4
437.1
466.1
424.8
467.5
479.9
446.8
437.5
448.8
489.3
60.81
0.92%
(0.43%)
21
Revenue
$1.235B
6.02%
1.00×
Cost of revenue
$864.4M
6.05%
1.00×
Operating expenses
$191.5M
6.67%
1.06×
Goodwill & intangibles
15.80%
Spread over hurdle
(1.71%)