0.371
Revenue$B
1.248
1.331
1.387
1.464
1.502
1.545
1.575
1.620
1.709
1.752
0.394
3.13%
3.92%
44
12.79
Revenue growth%
30.46
30.63
29.55
31.34
30.45
30.09
28.30
29.13
30.91
32.57
12.70
30.09
30.46
76
15.37
Gross margin%
9.79
8.92
9.72
7.59
7.97
5.12
6.17
4.44
4.11
2.26
8.47
4.44
6.88
70
24.59
Operating margin%
18.71
20.17
21.21
19.58
16.78
17.66
19.01
19.90
19.95
21.42
23.77
19.90
19.74
65
6.74
Net margin%
13.66
14.27
12.81
10.36
9.38
10.61
12.32
15.18
13.46
14.40
8.05
13.46
13.14
93
10.22
P/E ratio (avg)x
28.68
28.39
30.65
29.54
31.87
32.30
35.93
39.68
40.85
43.28
27.51
39.68
32.08
88
30.03
EV/EBITx
33.28
33.24
33.82
34.23
31.32
32.80
35.46
34.94
37.53
35.58
18.45
35.46
34.02
73
24.75
FCF yield (avg)%
24.66
22.89
25.01
26.03
26.86
24.71
26.45
25.22
26.23
23.74
26.08
25.22
25.12
9
11.88
FCF margin%
24.64
22.11
20.86
18.05
17.15
18.23
16.14
17.68
17.62
14.65
16.29
17.62
17.87
38
1.162
FCF / Net incomex
1.175
1.328
1.475
1.485
1.620
1.783
1.903
2.183
2.398
2.389
0.155
2.183
1.701
39
19.88
ROIC%
18.57
21.44
21.89
19.19
19.59
18.36
20.12
18.25
17.94
17.76
6.96
18.25
18.88
34
25.29
Return on equity%
10.72
9.53
10.41
13.17
12.98
12.02
13.65
12.02
11.98
12.84
6.75
12.02
12.02
44
3.22
Return on assets%
17.64
19.12
21.46
23.79
21.70
22.01
21.72
19.66
18.42
17.01
15.19
19.66
20.56
40
0.45
EPS$
0.69
0.74
0.79
0.86
0.97
0.93
1.01
0.96
0.97
1.03
0.50
1.02%
4.98%
—
9.99
EPS growth%
28.04
27.70
29.61
29.21
26.41
26.28
25.74
25.89
25.64
26.13
16.89
25.89
26.35
23
0.26
Bookvalue per sh$
0.89
0.89
1.01
0.99
1.19
1.30
1.47
1.74
1.96
2.31
0.27
14.26%
11.41%
—
0.11
FCF per share$
0.42
0.43
0.38
0.37
0.35
0.35
0.34
0.38
0.41
0.46
0.19
5.86%
—
—
0.19
Dividend per sh$
0.18
0.17
0.17
0.16
0.15
0.16
0.15
0.14
0.14
0.14
0.14
(1.51%)
(2.35%)
—
10.42
Div yield (avg)%
20.68
21.50
21.91
24.48
25.24
23.16
23.46
23.82
20.95
18.30
29.83
23.16
22.53
57
7.17
Payout ratio%
9.17
6.86
9.06
11.13
10.86
10.33
10.28
10.06
10.27
12.55
10.42
10.28
10.28
93
1.284
Shares (diluted)B
0.924
0.986
1.030
0.912
0.820
0.880
0.866
0.886
0.770
0.712
1.299
(2.78%)
(3.70%)
9
26.53
Buyback yield%
24.66
25.77
28.45
30.52
33.45
35.00
33.27
34.35
31.81
30.20
18.11
33.27
31.17
26
0.424
D/E ratiox
0.747
0.730
0.851
0.833
0.995
1.193
1.210
1.336
1.482
1.488
1.099
1.336
1.094
16
0.175
Enterprise value$B
1.201
1.152
1.288
1.300
1.223
1.294
1.148
1.136
1.170
1.246
0.483
0.37%
1.41%
19
0.517
LT debt$B
1.402
1.472
1.439
1.381
1.546
1.760
1.755
1.795
1.877
2.139
0.390
6.71%
5.93%
89
Revenue
$1.752B
3.92%
1.00×
Cost of revenue
$1.227B
3.92%
1.00×
Operating expenses
$358.4M
3.55%
0.96×
Cash and investments
16.10%
Spread over hurdle
25.26%