0.735
Revenue$B
0.929
0.947
0.992
1.037
1.085
1.134
1.175
1.188
1.232
1.294
0.750
3.59%
3.75%
45
10.96
Revenue growth%
26.68
24.59
25.41
24.68
21.71
21.66
19.66
19.89
22.55
21.66
18.74
21.66
22.13
80
27.25
Gross margin%
27.33
30.26
31.27
28.77
30.40
32.94
29.99
27.45
24.84
25.02
11.44
27.45
29.38
94
11.82
Operating margin%
20.33
20.55
20.32
21.88
18.95
18.68
16.92
16.11
16.63
14.47
18.88
16.63
18.81
19
9.04
Net margin%
11.77
14.45
16.66
17.19
17.76
15.39
16.92
17.07
15.45
15.06
21.76
15.45
16.05
80
19.35
P/E ratio (avg)x
53.85
53.82
53.36
55.28
58.54
66.44
74.34
74.98
73.31
84.36
15.76
74.34
62.49
60
28.17
EV/EBITx
49.92
56.44
59.35
66.62
67.65
66.61
73.70
79.59
92.51
92.50
35.35
79.59
67.13
15
11.19
FCF yield (avg)%
10.52
11.00
12.55
13.90
16.63
18.77
18.15
15.71
17.02
15.16
29.72
17.02
15.44
31
22.37
FCF margin%
31.29
28.82
26.57
27.42
29.42
28.57
28.74
26.79
25.68
24.55
26.31
26.79
27.99
12
0.713
FCF / Net incomex
0.926
0.980
1.140
1.256
1.172
1.348
1.299
1.330
1.255
1.281
0.997
1.299
1.256
24
10.59
ROIC%
10.96
9.75
10.80
8.19
10.10
8.46
10.03
12.23
9.75
10.17
8.34
10.03
10.06
61
27.36
Return on equity%
18.33
19.94
20.32
17.50
16.54
19.48
22.44
24.36
26.62
26.53
12.91
24.36
20.13
88
11.23
Return on assets%
22.09
20.61
22.22
19.84
19.04
19.42
22.28
22.68
22.80
20.61
29.91
22.28
21.35
46
0.76
EPS$
0.29
0.28
0.29
0.29
0.34
0.34
0.35
0.33
0.35
0.39
0.81
2.45%
3.19%
—
28.55
EPS growth%
8.15
6.63
8.85
7.45
9.58
10.99
9.78
7.44
8.11
9.92
2.54
9.78
8.50
50
0.71
Bookvalue per sh$
0.35
0.40
0.45
0.48
0.56
0.64
0.71
0.82
0.86
0.98
0.39
11.70%
12.45%
—
0.20
FCF per share$
0.62
0.66
0.65
0.73
0.72
0.73
0.70
0.71
0.68
0.64
0.44
(2.24%)
0.98%
—
0.50
Dividend per sh$
0.20
0.19
0.19
0.22
0.23
0.22
0.25
0.25
0.27
0.27
0.22
3.78%
2.57%
—
23.16
Div yield (avg)%
5.26
5.53
7.25
8.07
9.23
7.17
6.40
4.08
3.32
0.68
24.99
4.08
5.96
73
10.98
Payout ratio%
19.63
17.99
16.92
15.34
16.70
17.13
17.24
19.81
18.10
15.46
2.40
17.24
17.19
44
452.2
Shares (diluted)M
437.8
409.5
421.9
458.9
488.3
544.3
580.5
528.5
566.1
602.3
471.2
4.29%
3.57%
47
25.18
Buyback yield%
24.68
27.36
27.80
24.95
26.88
28.41
26.26
28.08
25.67
26.56
7.48
26.56
26.72
94
0.611
D/E ratiox
0.805
0.757
0.803
0.691
0.644
0.603
0.620
0.638
0.673
0.589
1.582
0.620
0.659
17
1.152
Enterprise value$B
0.930
0.874
0.850
0.897
0.820
0.921
0.990
0.975
1.075
1.071
1.056
5.49%
0.98%
72
759.5
LT debt$M
442.7
432.5
388.9
387.8
339.5
302.2
259.5
229.8
215.1
225.7
719.2
(7.83%)
(7.43%)
78
Revenue
$1.294B
3.75%
1.00×
Cost of revenue
$905.8M
3.75%
1.00×
Operating expenses
$210.2M
2.81%
0.91×
Cash and investments
13.32%
Spread over hurdle
14.57%