0.805
Revenue$B
1.026
1.039
1.037
1.018
1.032
1.020
1.002
0.986
0.996
0.999
0.859
(0.64%)
(0.10%)
9
15.37
Revenue growth%
22.52
24.84
25.08
22.93
24.50
26.57
29.03
26.16
23.18
20.86
15.67
26.16
24.67
54
5.14
Gross margin%
27.70
28.32
29.59
30.07
28.66
27.15
25.89
28.34
30.56
33.55
19.96
28.34
28.50
8
24.46
Operating margin%
21.22
23.02
24.82
25.49
26.36
28.31
29.74
31.80
29.95
30.00
6.12
29.95
27.34
93
17.90
Net margin%
14.88
16.01
14.39
15.72
17.12
18.06
20.26
18.37
16.01
16.69
9.37
18.06
16.35
30
6.431
P/E ratio (avg)x
32.58
36.28
35.62
34.18
31.97
32.34
34.51
32.33
36.79
41.94
14.68
34.51
34.35
29
18.42
EV/EBITx
22.65
25.87
25.93
26.32
27.07
29.88
31.48
32.79
32.85
34.69
25.22
32.79
28.48
7
27.90
FCF yield (avg)%
6.61
6.48
6.33
8.12
6.71
6.06
8.70
11.23
10.84
11.84
18.45
10.84
7.42
24
12.16
FCF margin%
16.80
15.65
17.95
15.00
14.73
13.42
12.42
11.14
9.76
8.61
2.68
11.14
14.08
37
1.081
FCF / Net incomex
2.238
2.449
2.693
2.613
2.898
3.303
3.826
4.024
4.147
4.827
1.338
4.024
3.101
92
13.58
ROIC%
32.93
31.88
34.34
32.44
32.94
31.46
32.28
35.24
35.40
35.99
6.12
35.24
32.94
82
14.01
Return on equity%
11.48
10.43
7.47
7.33
8.02
9.38
10.48
9.34
8.93
7.54
17.69
9.34
9.14
53
16.27
Return on assets%
20.13
17.25
19.40
19.40
21.99
22.69
22.42
22.11
22.30
20.81
13.98
22.30
21.40
45
2.65
EPS$
1.60
1.91
2.23
2.48
2.71
2.91
3.16
3.30
3.24
3.62
2.91
5.98%
8.41%
—
18.29
EPS growth%
3.65
3.69
2.16
0.80
0.40
0.40
3.39
6.00
7.21
7.96
22.03
6.00
3.52
55
2.51
Bookvalue per sh$
1.29
1.35
1.26
1.15
1.12
1.21
1.08
1.14
1.17
1.12
0.52
(0.11%)
(1.55%)
—
0.82
FCF per share$
5.21
6.09
6.55
7.36
8.18
8.45
8.15
8.12
8.86
9.53
2.78
3.09%
6.65%
—
0.48
Dividend per sh$
0.91
0.88
0.78
0.68
0.62
0.62
0.59
0.63
0.61
0.58
2.09
(1.51%)
(4.44%)
—
19.50
Div yield (avg)%
20.80
20.46
21.79
20.20
18.10
17.07
19.78
18.73
20.55
22.33
22.24
19.78
20.33
36
7.33
Payout ratio%
12.43
13.76
14.27
15.95
13.74
10.81
11.70
14.47
13.60
14.08
6.30
13.60
13.75
41
113.9
Shares (diluted)M
92.51
91.93
87.80
76.92
65.61
64.77
61.64
66.03
64.31
60.44
112.5
(1.63%)
(3.89%)
64
21.80
Buyback yield%
22.19
21.49
20.43
18.91
16.18
14.61
12.40
14.61
15.47
16.53
20.41
14.61
16.35
62
0.486
D/E ratiox
2.164
2.455
2.561
2.621
2.480
2.539
2.688
3.096
3.449
3.371
1.604
3.096
2.591
16
546.7
Enterprise value$M
505.3
452.5
492.5
499.3
509.1
526.5
470.3
508.8
512.8
492.1
454.9
(0.68%)
(0.15%)
63
0.935
LT debt$B
1.587
1.526
1.684
1.956
2.307
2.670
2.570
2.471
2.633
2.959
0.165
5.11%
7.78%
76
Revenue
$998.9M
(0.10%)
1.00×
Cost of revenue
$481.0M
(0.29%)
0.98×
Operating expenses
$211.2M
0.18%
1.03×
Cash and investments
16.52%
Spread over hurdle
15.83%