0.315
Revenue$B
0.865
0.891
0.931
0.957
0.969
1.021
1.063
1.083
1.132
1.147
0.332
3.42%
3.00%
50
3.60
Revenue growth%
22.62
19.65
18.37
19.14
18.60
15.81
16.55
13.74
13.18
10.53
11.63
13.74
17.46
80
23.27
Gross margin%
11.54
10.50
12.58
9.80
12.50
11.45
12.06
10.44
7.64
6.77
5.98
10.44
10.98
10
15.25
Operating margin%
35.54
37.57
37.24
39.24
40.66
41.51
42.06
44.26
44.96
46.99
19.72
44.26
41.09
92
29.09
Net margin%
16.80
18.55
19.80
22.04
21.63
21.05
22.74
22.01
23.42
21.09
13.44
22.01
21.36
36
17.54
P/E ratio (avg)x
6.818
6.811
6.904
7.100
6.254
5.922
6.315
5.387
5.381
4.985
34.36
5.387
6.284
68
29.95
EV/EBITx
21.00
23.76
27.71
29.59
34.81
36.90
40.68
45.62
50.40
53.18
27.48
45.62
35.86
20
9.60
FCF yield (avg)%
19.53
18.71
16.46
13.93
14.91
14.58
12.56
13.31
11.86
14.69
22.71
13.31
14.63
66
10.00
FCF margin%
29.03
28.73
27.82
24.97
23.46
26.21
28.16
28.64
27.00
25.45
20.88
27.00
27.41
82
1.634
FCF / Net incomex
2.639
3.065
3.274
3.735
3.550
4.029
4.164
4.442
5.129
5.711
0.888
4.442
3.882
22
13.18
ROIC%
2.44
4.77
5.43
7.08
9.61
8.42
11.02
8.07
9.38
7.56
16.51
8.42
7.81
16
18.78
Return on equity%
22.20
24.17
21.56
19.89
17.62
15.71
17.03
18.47
15.72
15.19
22.32
15.72
18.05
49
4.67
Return on assets%
16.73
17.92
18.49
16.57
13.59
11.44
14.24
16.92
14.66
17.10
18.92
14.66
16.65
38
2.44
EPS$
2.77
3.04
3.11
3.09
3.46
3.47
3.77
3.74
3.92
3.95
2.55
2.72%
4.19%
—
24.78
EPS growth%
3.75
6.71
6.72
8.98
8.12
9.04
6.56
7.45
4.92
6.01
28.38
6.56
6.71
71
1.58
Bookvalue per sh$
3.14
3.52
3.87
3.94
3.97
3.90
4.41
4.90
5.23
5.72
1.06
7.58%
6.12%
—
1.19
FCF per share$
0.40
0.43
0.48
0.47
0.52
0.49
0.51
0.46
0.44
0.42
0.67
(4.22%)
1.29%
—
1.45
Dividend per sh$
1.29
1.26
1.28
1.28
1.19
1.25
1.32
1.34
1.44
1.60
2.62
6.02%
2.17%
—
18.96
Div yield (avg)%
29.41
28.32
25.73
26.35
28.50
26.31
28.38
30.62
32.84
31.83
15.53
30.62
28.44
86
17.11
Payout ratio%
8.43
6.53
3.54
5.58
5.73
6.19
8.61
9.73
9.76
8.21
3.53
8.61
7.37
84
122.3
Shares (diluted)M
120.2
122.2
118.2
105.4
99.89
90.20
79.42
81.06
83.54
80.89
124.1
(4.13%)
(3.91%)
8
12.75
Buyback yield%
13.26
10.77
13.33
12.13
12.74
11.70
9.95
10.76
12.88
12.44
29.72
11.70
12.28
62
0.795
D/E ratiox
0.947
0.874
0.815
0.709
0.611
0.576
0.546
0.552
0.563
0.537
1.218
0.552
0.594
10
0.240
Enterprise value$B
1.977
2.079
2.347
2.452
2.525
2.611
2.780
3.278
3.755
3.880
0.102
8.97%
7.73%
21
0.228
LT debt$B
1.375
1.458
1.401
1.359
1.525
1.422
1.422
1.484
1.691
1.802
0.490
3.41%
3.76%
25
Revenue
$1.147B
3.00%
1.00×
Cost of revenue
$802.7M
3.00%
1.00×
Operating expenses
$237.0M
3.05%
1.00×
Goodwill & intangibles
16.10%
Spread over hurdle
(2.48%)