0.425
Revenue$B
1.508
1.535
1.553
1.588
1.607
1.630
1.632
1.641
1.707
1.712
0.450
1.28%
1.29%
62
19.51
Revenue growth%
25.69
26.06
28.78
30.00
27.15
29.69
27.23
25.18
22.44
20.60
26.30
25.18
26.61
74
4.57
Gross margin%
22.45
25.14
25.27
23.37
25.13
24.46
22.78
20.78
18.69
16.50
22.62
20.78
23.07
55
14.03
Operating margin%
29.86
31.99
31.11
30.93
33.85
34.29
33.52
35.85
35.42
35.52
15.14
35.42
33.69
70
13.18
Net margin%
9.62
6.94
5.91
7.55
5.21
4.01
3.26
3.99
2.80
4.51
27.57
3.99
4.86
32
10.03
P/E ratio (avg)x
19.78
23.45
24.94
24.20
26.90
29.98
31.01
33.07
34.27
34.73
28.80
33.07
28.44
8
15.51
EV/EBITx
22.76
25.50
24.03
26.78
27.23
29.84
29.28
31.34
31.46
32.17
7.953
31.34
28.26
25
3.16
FCF yield (avg)%
30.01
29.76
32.27
31.50
34.20
31.67
29.18
31.54
30.11
29.93
24.00
30.11
30.81
70
2.71
FCF margin%
11.12
12.45
11.41
13.97
12.65
11.92
14.89
12.93
11.25
12.44
10.33
12.44
12.45
44
1.659
FCF / Net incomex
0.486
0.481
0.484
0.450
0.451
0.401
0.379
0.366
0.395
0.368
0.981
0.379
0.426
64
20.42
ROIC%
9.64
9.49
10.49
7.94
7.04
4.99
7.94
6.22
4.28
4.88
24.46
4.99
7.49
56
7.34
Return on equity%
30.17
27.45
27.04
25.44
27.92
27.31
29.30
27.62
29.06
30.70
11.57
29.06
27.77
56
26.45
Return on assets%
8.31
6.69
9.25
10.17
11.75
14.10
15.10
12.85
10.21
8.47
19.56
12.85
10.19
81
2.52
EPS$
11.63
12.57
12.53
13.02
12.64
12.34
11.70
11.23
11.54
12.72
2.82
0.14%
0.79%
—
28.57
EPS growth%
23.30
26.22
27.19
29.70
30.37
30.66
30.19
27.19
29.84
31.13
24.29
30.19
29.77
39
4.57
Bookvalue per sh$
12.49
13.14
14.38
13.12
12.09
12.22
13.64
14.80
16.43
18.03
7.88
8.33%
4.81%
—
8.00
FCF per share$
8.89
9.60
10.50
9.92
10.79
11.26
12.56
13.97
14.00
14.21
8.50
5.66%
5.80%
—
13.50
Dividend per sh$
12.67
12.28
13.24
13.64
12.94
14.16
16.09
17.66
19.76
21.96
10.27
11.15%
5.25%
—
4.50
Div yield (avg)%
14.18
11.88
13.75
15.35
15.74
16.35
15.47
17.29
17.72
14.98
13.54
16.35
15.41
71
13.33
Payout ratio%
17.24
18.74
17.12
19.50
17.82
15.55
13.18
11.08
8.43
11.07
28.75
11.08
16.33
89
83.81
Shares (diluted)M
136.6
151.7
174.4
186.6
183.8
183.0
215.0
230.7
278.2
336.0
83.19
12.83%
9.48%
31
16.02
Buyback yield%
12.71
12.70
11.01
13.07
13.26
14.62
11.97
10.40
9.03
11.04
21.01
11.04
12.33
65
1.329
D/E ratiox
1.812
1.883
2.162
2.193
2.305
2.244
2.499
2.610
2.858
3.366
1.505
2.610
2.275
41
434.4
Enterprise value$M
266.2
272.1
263.7
256.9
276.5
294.1
294.6
304.3
284.5
308.7
619.9
2.22%
1.43%
73
1.026
LT debt$B
1.496
1.542
1.692
1.782
1.963
1.965
1.803
1.658
1.444
1.333
0.250
(7.45%)
(1.82%)
57
Revenue
$1.712B
1.29%
1.00×
Cost of revenue
$1.051B
1.56%
1.03×
Operating expenses
$421.3M
0.87%
0.96×
Goodwill & intangibles
15.61%
Spread over hurdle
(2.55%)