1.879
Revenue$M
1.859
1.891
1.952
1.984
1.999
2.051
2.133
2.198
2.213
2.320
1.999
3.03%
2.45%
81
28.43
Revenue growth%
15.61
17.41
19.03
18.19
19.26
20.39
20.12
18.34
18.87
18.94
18.50
18.94
18.90
69
25.00
Gross margin%
15.27
14.63
12.07
9.99
8.73
9.15
11.39
10.88
11.27
12.26
21.87
11.27
11.33
53
25.46
Operating margin%
23.06
23.27
24.86
26.96
24.55
25.18
26.03
24.39
25.62
28.24
5.19
25.62
25.02
44
21.45
Net margin%
23.74
26.26
23.91
21.79
23.04
25.19
25.21
22.57
24.90
27.62
13.56
25.19
24.41
62
32.80
P/E ratio (avg)x
33.78
32.97
32.55
36.38
37.52
36.27
35.79
37.00
36.68
38.85
7.113
36.68
36.33
83
6.167
EV/EBITx
16.06
14.98
16.90
16.46
15.55
16.52
16.20
18.54
19.92
19.84
15.04
18.54
16.49
59
12.97
FCF yield (avg)%
28.44
25.62
23.55
24.64
25.39
23.07
22.42
23.19
24.42
25.21
21.91
23.19
24.53
30
24.48
FCF margin%
3.67
5.43
5.65
4.56
6.62
9.54
8.55
11.15
8.89
8.72
12.92
8.89
7.58
33
1.583
FCF / Net incomex
1.571
1.397
1.391
1.430
1.505
1.395
1.374
1.368
1.445
1.552
0.836
1.395
1.413
68
19.53
ROIC%
18.03
18.73
18.46
19.65
22.11
24.72
27.39
28.06
27.58
24.66
19.83
27.39
23.38
54
25.94
Return on equity%
27.47
28.71
29.89
31.22
30.39
28.67
28.93
31.42
34.19
35.97
13.36
31.42
30.14
6
26.51
Return on assets%
15.95
14.43
12.66
15.60
14.93
17.23
18.49
18.63
20.80
19.18
23.56
18.63
16.59
28
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.79%
2.60%
—
21.89
EPS growth%
22.02
24.46
25.26
22.96
25.34
26.46
26.55
25.76
24.31
25.25
2.83
25.76
25.25
35
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.77%
(0.07%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
0.01
—
4.00%
6.35%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.75%
0.99%
—
2.45
Div yield (avg)%
34.31
32.65
32.32
33.91
34.26
33.02
30.51
27.67
26.54
24.70
18.45
27.67
32.48
52
11.18
Payout ratio%
2.23
0.48
0.40
0.40
0.40
3.28
4.78
5.52
6.37
4.22
6.68
4.78
2.76
58
441.6
Shares (diluted)M
571.3
585.0
534.6
588.4
626.2
615.1
584.5
587.8
579.8
624.7
448.1
(0.05%)
0.97%
60
25.55
Buyback yield%
10.36
13.08
10.63
8.42
10.71
13.42
16.31
17.09
15.76
16.37
19.32
16.31
13.25
8
0.961
D/E ratiox
0.117
0.129
0.123
0.114
0.126
0.122
0.123
0.114
0.115
0.105
0.829
0.115
0.119
12
1.907
Enterprise value$M
2.264
2.376
2.435
2.561
2.443
2.429
2.586
2.956
3.266
3.306
0.767
6.23%
3.02%
47
1.496
LT debt$M
2.016
2.048
2.209
2.441
2.503
2.670
2.780
2.772
2.980
3.427
0.564
6.48%
6.74%
11
Revenue
$2.320M
2.45%
1.00×
Cost of revenue
$1.262M
2.52%
1.01×
Operating expenses
$0.338M
2.47%
1.00×
Cash and investments
15.60%