1.005
Revenue$B
0.678
0.693
0.727
0.741
0.769
0.792
0.827
0.841
0.876
1.033
1.219
3.40%
3.09%
66
8.07
Revenue growth%
10.16
10.26
9.71
11.57
10.32
8.21
8.65
10.98
9.99
26.18
13.26
9.99
10.21
38
23.23
Gross margin%
20.50
21.15
19.40
20.88
19.95
19.47
19.51
18.42
15.99
14.26
11.43
19.47
19.73
47
25.81
Operating margin%
33.01
33.16
35.88
33.34
31.97
29.85
29.67
32.52
33.31
19.53
16.50
31.97
32.77
54
5.67
Net margin%
6.69
6.23
8.45
10.95
9.54
9.75
7.51
8.07
8.43
3.08
6.26
8.43
8.25
9
26.27
P/E ratio (avg)x
40.16
40.06
40.43
46.17
44.74
44.06
41.70
44.30
46.00
33.78
30.68
44.30
42.88
74
17.47
EV/EBITx
31.54
31.38
28.70
28.67
26.23
24.45
24.02
22.09
24.68
9.398
25.64
24.45
27.45
89
27.65
FCF yield (avg)%
8.92
8.81
9.43
8.15
5.84
7.10
9.11
9.99
7.53
26.73
24.84
7.53
8.86
70
10.78
FCF margin%
27.95
25.87
24.95
22.98
21.83
19.66
19.55
18.12
16.37
6.56
19.83
19.55
22.41
11
0.774
FCF / Net incomex
0.105
0.108
0.092
0.098
0.095
0.103
0.105
0.102
0.095
0.960
0.583
0.102
0.102
33
5.82
ROIC%
21.23
23.75
24.16
22.93
22.57
21.71
20.90
20.02
20.73
21.28
6.38
20.90
21.58
84
18.40
Return on equity%
12.96
11.34
12.89
13.26
12.37
10.03
8.21
7.93
9.61
2.43
8.95
9.61
11.38
27
22.25
Return on assets%
21.60
20.32
18.38
18.99
19.63
21.16
23.54
22.96
22.07
7.84
9.18
22.07
20.74
41
1.78
EPS$
0.90
0.82
0.75
0.78
0.84
0.77
0.76
0.67
0.62
1.91
2.16
(4.24%)
(4.09%)
—
11.43
EPS growth%
28.04
30.59
30.04
28.21
28.39
26.37
24.12
24.28
26.73
16.44
4.70
26.37
27.39
31
0.65
Bookvalue per sh$
0.41
0.38
0.36
0.31
0.32
0.28
0.27
0.28
0.24
1.06
1.11
(5.09%)
(5.60%)
—
0.31
FCF per share$
0.89
0.93
1.01
1.08
1.10
1.14
1.17
1.24
1.32
0.54
1.20
3.96%
4.94%
—
0.48
Dividend per sh$
1.82
1.67
1.67
1.59
1.68
1.86
1.85
1.90
1.78
1.51
0.76
2.34%
1.24%
—
17.02
Div yield (avg)%
4.21
2.94
0.90
0.40
0.40
2.47
0.40
1.37
0.40
14.38
23.88
0.40
1.08
85
14.80
Payout ratio%
14.22
16.89
19.29
20.57
17.58
15.92
17.64
15.51
16.70
10.71
11.35
16.70
16.80
47
0.599
Shares (diluted)B
0.988
1.145
1.229
1.441
1.727
1.988
2.119
2.091
2.110
0.601
0.612
7.93%
10.06%
47
16.45
Buyback yield%
8.83
6.18
4.06
3.31
4.17
5.86
2.98
3.27
5.95
19.19
11.36
4.17
5.01
9
0.663
D/E ratiox
0.966
0.923
0.788
0.853
0.728
0.684
0.626
0.553
0.564
0.669
0.379
0.626
0.758
81
0.379
Enterprise value$B
1.115
1.166
1.086
1.227
1.214
1.117
1.127
1.198
1.170
0.859
0.352
(0.95%)
2.05%
5
0.501
LT debt$B
1.212
1.260
1.342
1.389
1.487
1.387
1.494
1.536
1.571
0.586
0.591
2.48%
2.85%
89
Revenue
$875.8M
3.09%
1.00×
Cost of revenue
$533.5M
3.42%
1.03×
Operating expenses
$94.64M
2.49%
0.94×
Cash and investments
18.15%
Spread over hurdle
45.22%