0.575
Revenue$B
0.675
0.703
0.751
0.797
0.826
0.895
0.938
0.980
1.033
1.077
0.632
5.44%
5.51%
58
8.35
Revenue growth%
19.57
19.04
17.20
17.64
17.74
16.88
14.75
11.99
9.00
6.37
24.59
11.99
17.04
46
13.61
Gross margin%
13.86
14.85
16.43
15.15
15.04
13.68
15.31
17.36
16.32
18.66
22.26
16.32
15.23
17
17.72
Operating margin%
3.41
4.55
2.62
0.40
1.17
0.40
0.40
1.64
4.39
6.63
11.46
1.64
2.13
67
4.04
Net margin%
26.47
24.54
26.40
28.22
25.83
28.04
26.00
28.62
31.58
33.34
4.63
28.62
27.25
7
17.87
P/E ratio (avg)x
33.18
30.33
28.71
32.46
30.04
30.86
29.27
27.06
26.71
24.94
12.96
27.06
29.65
12
15.02
EV/EBITx
25.69
28.58
32.67
38.04
45.17
48.99
56.27
66.14
76.48
78.35
13.43
66.14
47.08
17
11.46
FCF yield (avg)%
16.98
17.61
19.07
17.64
16.44
14.09
13.79
14.21
13.04
13.06
14.88
13.79
15.33
67
2.91
FCF margin%
11.94
12.96
13.45
13.68
16.14
17.55
20.34
19.70
21.07
23.87
11.01
20.34
16.84
65
1.026
FCF / Net incomex
0.660
0.701
0.644
0.637
0.650
0.664
0.739
0.787
0.746
0.818
1.363
0.746
0.683
36
18.70
ROIC%
17.46
19.85
18.47
18.08
16.88
15.55
12.74
10.92
11.65
12.02
11.66
12.02
16.21
86
14.50
Return on equity%
26.03
24.69
25.59
26.99
29.84
31.28
31.70
31.16
30.34
30.84
28.49
31.16
30.09
70
9.51
Return on assets%
11.98
12.44
10.89
11.89
10.01
12.43
14.09
13.38
11.17
11.10
14.63
12.43
11.94
10
2.77
EPS$
1.24
1.38
1.50
1.54
1.86
2.08
2.05
2.47
2.73
3.09
2.84
10.67%
10.54%
—
7.73
EPS growth%
27.32
29.68
31.41
33.20
32.44
31.55
34.16
31.24
34.05
36.49
6.25
34.05
32.00
56
4.38
Bookvalue per sh$
3.03
2.87
2.96
2.92
3.14
3.48
3.17
2.95
3.22
3.33
3.79
1.18%
0.27%
—
1.45
FCF per share$
6.27
6.19
5.81
5.34
6.17
5.78
6.61
7.07
6.67
7.06
5.75
2.74%
0.63%
—
1.28
Dividend per sh$
8.08
9.41
9.52
11.03
11.50
13.35
14.65
16.77
18.83
20.31
4.11
12.05%
10.54%
—
23.10
Div yield (avg)%
31.71
33.14
31.90
32.99
30.33
28.05
26.73
27.89
27.97
29.46
4.80
27.97
29.90
78
12.33
Payout ratio%
11.86
9.23
9.28
9.67
7.05
9.84
9.06
10.54
8.94
6.53
25.69
9.06
9.25
39
61.53
Shares (diluted)M
72.44
74.58
75.90
70.60
80.84
79.29
89.89
92.76
99.62
109.8
64.11
6.31%
5.64%
66
11.01
Buyback yield%
18.80
18.13
19.74
17.24
19.70
20.03
18.15
16.64
15.22
16.90
23.26
16.90
18.14
39
1.605
D/E ratiox
0.489
0.500
0.498
0.552
0.499
0.491
0.484
0.465
0.424
0.389
1.244
0.465
0.490
29
0.536
Enterprise value$B
1.093
1.156
1.287
1.530
1.658
1.782
1.918
1.947
2.095
2.311
0.608
6.87%
8.48%
82
0.077
LT debt$B
0.907
0.963
1.036
1.142
1.249
1.250
1.331
1.415
1.478
1.426
0.142
2.68%
4.49%
10
Revenue
$1.077B
5.51%
1.00×
Cost of revenue
$553.2M
5.37%
0.99×
Operating expenses
$255.8M
5.84%
1.03×
Cash and investments
15.10%