0.459
Revenue$B
0.762
0.812
0.865
0.895
0.962
1.012
1.070
1.152
1.206
1.250
0.510
5.38%
5.69%
90
19.30
Revenue growth%
5.35
7.92
5.30
2.95
4.74
3.21
4.20
6.96
6.81
7.81
6.04
6.81
5.32
38
22.84
Gross margin%
26.71
29.29
27.73
27.41
25.77
27.29
26.52
25.98
24.88
24.56
16.34
25.98
26.62
75
9.30
Operating margin%
3.26
1.65
0.58
2.78
1.61
4.22
3.20
4.97
4.84
7.04
15.39
4.84
3.23
69
12.21
Net margin%
17.17
17.37
19.55
19.66
20.40
20.89
21.67
21.42
24.25
24.58
22.34
21.67
20.65
64
11.56
P/E ratio (avg)x
26.52
26.04
23.79
23.87
21.48
22.84
23.07
19.45
17.44
15.00
21.88
19.45
22.95
41
29.51
EV/EBITx
10.87
12.08
13.59
13.11
13.81
15.43
16.00
17.08
15.61
15.39
20.31
15.61
14.60
63
6.93
FCF yield (avg)%
19.12
19.55
19.24
20.20
22.79
25.67
24.72
26.67
27.24
24.77
19.49
25.67
23.76
42
2.54
FCF margin%
7.61
10.22
8.37
9.83
9.93
10.61
12.45
13.14
10.28
9.84
22.20
10.61
10.07
62
0.838
FCF / Net incomex
0.362
0.334
0.379
0.404
0.430
0.454
0.418
0.428
0.404
0.448
0.956
0.428
0.411
39
28.74
ROIC%
21.09
23.05
25.93
27.63
28.28
30.67
29.22
28.40
27.82
30.51
16.08
29.22
28.05
10
23.16
Return on equity%
0.57
0.40
0.40
0.40
2.38
4.08
3.07
2.39
3.30
1.52
12.23
3.07
1.95
72
5.82
Return on assets%
18.39
20.00
19.00
20.48
22.06
22.33
19.40
17.19
19.19
17.31
25.82
19.19
19.30
45
1.24
EPS$
3.73
4.00
4.74
4.82
5.24
6.08
7.01
7.57
8.23
8.42
1.33
9.95%
8.69%
—
14.26
EPS growth%
3.33
6.27
5.66
4.45
6.11
5.81
4.18
6.25
6.56
8.77
7.77
6.25
5.96
46
2.90
Bookvalue per sh$
1.39
1.50
1.62
1.86
2.12
2.31
2.38
2.68
2.64
2.66
2.20
4.65%
7.13%
—
2.06
FCF per share$
2.60
2.66
2.75
2.68
2.45
2.69
3.01
3.03
3.37
3.75
1.94
8.90%
3.75%
—
2.85
Dividend per sh$
2.32
2.18
2.18
2.24
2.35
2.11
2.22
2.02
2.08
2.24
0.73
(0.89%)
(1.09%)
—
28.67
Div yield (avg)%
23.20
21.02
21.14
21.27
23.68
24.66
25.99
26.44
27.34
26.79
10.67
26.44
24.17
89
24.50
Payout ratio%
22.28
23.47
21.26
18.28
18.01
18.01
18.21
17.58
15.46
15.38
4.49
17.58
18.11
35
192.7
Shares (diluted)M
159.2
150.4
132.5
116.4
99.94
100.7
87.71
81.17
76.92
69.97
184.2
(6.88%)
(8.02%)
71
25.00
Buyback yield%
21.27
18.91
20.65
19.87
17.27
19.85
17.23
14.27
17.06
19.79
15.99
17.23
19.35
18
1.485
D/E ratiox
0.827
0.798
0.833
0.906
0.881
1.035
1.151
1.127
1.075
1.189
0.811
1.127
0.970
63
187.2
Enterprise value$M
106.5
98.49
108.3
104.4
111.4
103.9
104.8
109.6
114.1
127.4
147.5
2.73%
2.44%
81
0.438
LT debt$B
0.807
0.806
0.837
0.784
0.750
0.743
0.813
0.869
0.939
1.020
0.515
6.33%
2.36%
25
Revenue
$1.250B
5.69%
1.00×
Cost of revenue
$727.6M
5.85%
1.02×
Operating expenses
$128.4M
4.86%
0.92×
Goodwill & intangibles
16.92%