0.672
Revenue$B
0.982
1.007
1.022
1.043
1.097
1.149
1.157
1.193
1.209
1.244
0.706
2.54%
2.55%
43
13.46
Revenue growth%
11.09
13.65
12.81
12.61
14.42
16.97
14.34
15.65
17.86
19.36
10.59
16.97
14.38
26
20.78
Gross margin%
6.04
4.47
6.14
3.45
6.34
6.24
6.08
6.60
3.87
2.00
5.08
6.08
6.06
72
23.22
Operating margin%
9.92
8.57
9.92
10.15
8.52
6.11
5.72
3.02
5.60
8.30
3.78
5.72
8.41
94
10.59
Net margin%
23.26
21.12
18.28
16.25
15.96
16.92
18.65
16.26
14.36
11.57
10.25
16.26
16.59
20
12.27
P/E ratio (avg)x
35.70
38.92
38.80
44.89
51.02
57.62
63.15
70.85
80.70
84.98
16.90
70.85
54.32
65
18.24
EV/EBITx
10.45
12.01
12.01
13.47
12.56
13.37
14.50
14.74
15.21
17.25
11.37
14.74
13.42
9
21.77
FCF yield (avg)%
17.19
19.87
17.01
16.78
15.22
17.30
18.76
17.44
20.40
22.55
20.51
18.76
17.37
36
29.87
FCF margin%
15.15
16.03
17.89
17.42
17.93
15.70
17.11
19.99
21.64
19.15
5.97
19.15
17.66
60
1.709
FCF / Net incomex
0.593
0.515
0.544
0.479
0.505
0.470
0.482
0.460
0.391
0.400
0.728
0.460
0.480
29
14.61
ROIC%
33.65
32.35
34.19
33.85
35.94
37.07
36.24
36.27
36.38
36.76
11.45
36.38
36.09
29
23.61
Return on equity%
25.41
25.11
22.15
21.38
21.80
21.07
22.72
22.27
20.44
22.13
20.71
22.13
22.14
20
28.30
Return on assets%
24.66
26.16
29.00
29.27
28.06
30.05
29.91
30.43
30.08
30.51
22.74
30.08
29.59
9
1.46
EPS$
0.41
0.44
0.45
0.50
0.59
0.68
0.71
0.68
0.75
0.78
1.58
5.79%
7.20%
—
16.95
EPS growth%
20.46
21.82
19.24
17.71
17.95
20.80
17.85
16.28
13.55
11.08
29.12
16.28
17.90
77
0.67
Bookvalue per sh$
0.56
0.61
0.69
0.74
0.80
0.92
0.99
1.03
1.21
1.34
1.84
10.83%
9.93%
—
0.55
FCF per share$
1.62
1.68
1.87
1.77
1.98
2.12
1.97
2.18
2.29
2.22
1.63
2.34%
2.48%
—
0.61
Dividend per sh$
0.74
0.81
0.85
0.94
0.93
1.04
0.99
0.94
0.94
1.03
1.05
2.14%
3.69%
—
12.73
Div yield (avg)%
0.40
3.35
1.61
0.40
2.47
4.83
4.21
3.92
3.61
1.90
4.23
3.92
2.91
39
20.82
Payout ratio%
7.64
5.04
2.19
1.82
0.40
1.85
0.40
2.58
2.70
1.83
22.47
1.85
2.02
48
0.588
Shares (diluted)B
0.798
0.743
0.816
0.820
0.743
0.811
0.874
0.938
1.042
1.019
0.600
6.52%
3.24%
40
15.82
Buyback yield%
17.23
18.20
20.97
21.78
20.59
19.67
19.01
19.43
21.69
24.08
4.38
19.67
20.13
63
1.200
D/E ratiox
0.930
1.024
1.065
0.955
1.042
1.135
1.012
1.128
1.187
1.094
0.676
1.128
1.054
11
553.9
Enterprise value$M
370.6
412.4
400.7
443.0
404.9
396.6
439.2
483.2
504.5
500.0
366.4
4.31%
3.54%
75
1.041
LT debt$B
0.972
1.100
1.294
1.517
1.796
1.917
2.038
2.101
2.488
2.473
1.215
6.60%
10.56%
21
Revenue
$1.244B
2.55%
1.00×
Cost of revenue
$580.2M
2.40%
0.99×
Operating expenses
$305.3M
2.20%
0.97×
Cash and investments
16.57%
Spread over hurdle
(0.83%)