0.477
Revenue$B
1.440
1.422
1.410
1.453
1.489
1.502
1.490
1.468
1.476
1.473
0.506
(0.22%)
0.48%
86
17.91
Revenue growth%
12.67
13.37
11.58
8.70
8.78
9.51
8.87
7.57
8.92
8.92
6.40
8.92
8.92
57
2.39
Gross margin%
16.63
17.69
15.55
16.80
14.45
16.57
17.36
18.09
20.04
18.28
15.61
18.09
17.08
80
29.33
Operating margin%
22.77
22.73
24.13
25.18
25.75
25.86
25.54
26.71
24.55
25.93
13.06
25.86
25.36
30
4.36
Net margin%
12.63
14.83
12.00
12.09
13.01
11.85
13.49
12.96
15.07
16.47
18.60
13.49
12.98
47
20.72
P/E ratio (avg)x
13.78
13.46
14.08
16.00
16.87
17.46
20.33
20.91
21.09
25.52
21.63
20.91
17.16
71
7.807
EV/EBITx
18.81
17.10
15.89
17.49
16.59
18.16
17.92
16.16
14.91
15.48
22.60
16.16
16.85
38
23.67
FCF yield (avg)%
9.66
7.36
7.78
7.10
9.14
9.03
7.18
9.20
6.36
6.66
10.19
7.18
7.57
92
13.31
FCF margin%
18.96
19.26
16.36
13.93
14.54
15.76
17.39
17.96
19.11
16.32
7.91
17.39
16.87
27
0.875
FCF / Net incomex
0.211
0.220
0.203
0.185
0.167
0.152
0.136
0.126
0.111
0.108
1.315
0.126
0.160
82
18.33
ROIC%
21.33
20.31
19.51
16.64
17.93
20.26
17.97
20.71
19.56
18.07
8.84
19.56
19.53
48
5.40
Return on equity%
17.64
14.96
13.79
14.05
14.67
16.41
18.10
19.81
20.72
23.33
22.27
19.81
17.02
66
5.07
Return on assets%
32.35
34.16
31.25
32.25
30.57
31.61
30.87
32.75
30.36
28.54
24.73
30.87
31.43
13
0.46
EPS$
0.64
0.66
0.66
0.64
0.71
0.78
0.75
0.76
0.73
0.87
0.47
4.13%
4.00%
—
26.21
EPS growth%
0.44
2.77
1.54
0.93
0.40
1.04
0.42
2.66
3.70
1.01
23.82
1.04
1.02
19
0.69
Bookvalue per sh$
1.64
1.70
1.64
1.76
2.03
2.28
2.43
2.59
2.88
2.83
1.65
6.85%
5.47%
—
0.64
FCF per share$
1.14
1.22
1.19
1.23
1.28
1.12
1.16
1.12
1.23
1.22
0.73
(1.02%)
1.29%
—
1.60
Dividend per sh$
1.42
1.53
1.59
1.57
1.51
1.58
1.65
1.68
1.58
1.57
1.64
0.79%
0.71%
—
16.05
Div yield (avg)%
6.14
3.66
4.89
7.78
5.65
4.64
6.63
7.39
9.44
12.32
11.90
7.39
6.38
20
20.35
Payout ratio%
32.83
33.30
32.25
35.08
35.36
36.02
37.25
39.91
37.21
38.23
12.54
37.25
35.69
48
774.7
Shares (diluted)M
729.2
701.9
696.5
605.6
641.2
704.0
612.6
646.4
666.2
665.5
762.0
0.75%
(2.04%)
48
13.40
Buyback yield%
1.63
0.40
0.40
1.22
1.17
0.40
1.28
0.40
0.52
1.01
21.57
0.52
0.76
46
1.389
D/E ratiox
0.662
0.700
0.687
0.667
0.686
0.772
0.728
0.671
0.644
0.677
1.322
0.677
0.682
35
1,287
Enterprise value$M
482.7
554.2
591.7
566.7
576.3
642.0
670.1
751.1
776.2
828.4
604.5
7.53%
6.73%
83
0.833
LT debt$B
0.937
1.019
1.166
1.326
1.501
1.539
1.537
1.755
1.654
1.902
0.190
4.85%
8.62%
13
Revenue
$1.473B
0.48%
1.00×
Cost of revenue
$974.1M
0.23%
0.98×
Operating expenses
$165.2M
0.50%
1.00×
Goodwill & intangibles
15.03%
Spread over hurdle
(3.81%)