0.969
Revenue$B
0.577
0.620
0.676
0.722
0.777
0.835
0.885
0.956
1.021
1.087
0.996
6.95%
7.35%
68
2.12
Revenue growth%
3.17
4.20
3.02
3.21
5.26
7.67
5.20
3.23
4.43
4.29
7.76
4.43
4.24
39
28.60
Gross margin%
11.32
8.39
6.32
8.37
11.15
12.77
13.45
11.99
9.55
11.92
4.55
11.99
11.24
88
2.23
Operating margin%
15.08
12.50
9.56
12.25
10.65
8.42
6.60
6.20
3.81
4.44
23.35
6.20
8.99
55
24.79
Net margin%
32.16
32.99
30.48
28.73
29.34
30.49
27.83
26.98
24.03
23.41
7.34
26.98
29.04
90
9.286
P/E ratio (avg)x
49.06
55.94
66.43
68.09
79.55
88.06
92.13
93.92
106.7
108.6
21.67
93.92
83.80
50
24.83
EV/EBITx
10.75
11.41
12.30
11.14
10.34
10.15
10.42
10.89
11.64
10.89
29.96
10.89
10.89
10
9.49
FCF yield (avg)%
18.59
15.69
14.14
14.29
13.37
13.75
11.61
8.95
6.01
7.49
9.11
8.95
13.56
85
8.15
FCF margin%
10.42
10.60
9.35
8.90
6.07
6.26
6.87
6.42
7.63
7.98
11.53
6.87
7.81
80
0.296
FCF / Net incomex
1.374
1.381
1.231
1.057
0.905
0.988
0.998
0.869
0.914
0.839
1.169
0.914
0.993
95
20.45
ROIC%
6.14
8.58
7.25
6.42
6.80
9.71
7.45
6.33
6.34
5.82
8.46
6.34
6.61
26
22.45
Return on equity%
21.48
22.17
23.48
23.87
21.65
22.97
24.23
22.94
20.68
22.40
19.73
22.94
22.67
64
25.03
Return on assets%
8.01
7.53
9.54
12.54
13.18
13.25
11.47
13.24
11.97
11.94
22.98
11.97
11.95
19
0.98
EPS$
0.40
0.42
0.45
0.48
0.42
0.38
0.40
0.42
0.38
0.40
1.09
(0.95%)
0.88%
—
9.67
EPS growth%
5.48
3.41
5.82
5.44
5.62
4.87
2.04
3.42
2.12
2.10
27.37
2.12
4.14
7
0.30
Bookvalue per sh$
1.10
0.99
0.90
0.96
0.85
0.86
0.82
0.86
0.84
0.83
0.39
(0.38%)
(2.88%)
—
0.35
FCF per share$
0.46
0.50
0.57
0.66
0.69
0.79
0.77
0.75
0.84
0.78
0.94
2.33%
6.57%
—
0.99
Dividend per sh$
0.49
0.45
0.44
0.43
0.42
0.45
0.41
0.39
0.41
0.42
1.29
(0.06%)
(0.61%)
—
21.36
Div yield (avg)%
3.75
5.53
4.13
4.04
3.75
3.56
4.43
5.10
2.72
2.84
3.45
3.56
3.90
32
20.57
Payout ratio%
24.18
25.58
24.10
23.28
24.49
21.58
23.57
20.74
23.54
23.56
11.84
23.54
23.56
35
307.3
Shares (diluted)M
370.3
415.8
407.0
394.3
410.4
414.6
464.8
536.7
573.6
631.2
300.5
8.99%
6.59%
57
18.98
Buyback yield%
4.35
3.08
2.54
0.96
0.40
0.40
0.40
0.92
0.40
0.40
18.87
0.40
0.66
36
1.046
D/E ratiox
0.988
1.066
0.988
1.030
1.081
1.181
1.101
1.095
1.140
1.225
1.358
1.140
1.088
43
1,064
Enterprise value$M
589.9
613.0
644.9
659.9
660.6
640.3
708.8
659.9
670.0
733.1
831.8
2.10%
2.23%
65
911.7
LT debt$M
257.1
263.7
282.7
276.8
313.6
298.9
322.9
328.0
296.5
278.6
485.4
(2.34%)
(0.11%)
62
Revenue
$1.087B
7.35%
1.00×
Cost of revenue
$696.2M
7.29%
0.99×
Operating expenses
$233.4M
7.70%
1.03×
Cash and investments
16.94%
Goodwill & intangibles
14.64%
Spread over hurdle
(11.46%)