0.617
Revenue$B
0.668
0.722
0.764
0.827
0.891
0.926
0.989
1.026
1.114
1.196
0.638
6.06%
6.41%
78
22.16
Revenue growth%
5.86
6.79
5.64
3.51
2.87
5.71
3.46
4.04
5.23
6.97
5.26
5.23
5.43
57
14.50
Gross margin%
19.05
20.26
21.84
22.13
20.06
20.26
19.99
17.12
14.30
14.42
20.07
17.12
20.03
8
23.82
Operating margin%
21.48
22.10
21.40
19.18
19.55
18.29
19.61
16.67
14.71
13.73
24.46
16.67
19.36
35
25.45
Net margin%
15.52
15.37
14.49
13.30
14.98
15.52
14.66
15.56
12.77
15.41
17.08
15.41
15.18
72
36.02
P/E ratio (avg)x
33.99
32.30
36.17
38.31
44.97
43.28
44.22
42.82
41.78
48.93
30.15
43.28
42.30
56
16.52
EV/EBITx
45.35
49.07
58.95
68.90
77.83
89.12
99.20
99.12
107.7
105.8
37.92
99.20
83.47
22
5.61
FCF yield (avg)%
17.92
15.17
17.23
18.58
15.87
14.88
13.23
14.58
12.38
12.79
10.37
13.23
15.03
39
2.67
FCF margin%
3.02
5.78
3.79
5.36
6.55
4.30
4.07
1.19
0.40
0.40
17.76
1.19
3.93
7
1.631
FCF / Net incomex
1.460
1.448
1.363
1.347
1.318
1.381
1.364
1.528
1.424
1.317
0.243
1.381
1.373
85
10.05
ROIC%
5.70
3.90
1.10
2.26
0.97
0.40
0.40
0.40
1.73
0.40
8.07
0.40
1.04
82
29.55
Return on equity%
15.09
15.99
18.81
20.16
22.93
20.75
19.14
21.56
20.59
22.76
22.47
20.75
20.37
38
10.75
Return on assets%
34.05
32.59
30.00
29.87
30.83
29.54
32.29
30.08
31.41
32.17
15.77
31.41
31.12
65
12.43
EPS$
13.64
13.92
12.66
13.79
15.51
15.28
15.86
15.96
17.80
19.79
13.87
5.00%
3.30%
—
29.44
EPS growth%
33.16
32.41
33.30
32.76
30.57
32.64
30.80
31.23
32.44
30.51
15.04
31.23
32.43
20
3.03
Bookvalue per sh$
15.01
13.54
12.32
11.40
12.38
12.54
10.75
9.53
10.12
10.50
11.41
(3.24%)
(4.26%)
—
17.19
FCF per share$
11.32
10.78
11.08
10.99
9.69
10.43
10.75
11.45
10.83
10.38
8.54
1.37%
(0.30%)
—
7.34
Dividend per sh$
9.13
8.71
8.16
7.60
7.17
6.51
6.96
6.02
6.51
5.96
18.44
(3.63%)
(5.41%)
—
9.98
Div yield (avg)%
14.96
14.39
15.28
15.77
18.32
19.69
16.74
16.34
13.76
12.01
14.43
16.34
15.53
54
3.49
Payout ratio%
25.11
25.16
27.26
28.28
26.69
25.54
26.14
24.90
27.68
27.75
23.64
26.14
26.41
84
30.16
Shares (diluted)M
33.71
38.35
40.14
39.20
40.41
39.38
39.68
40.52
42.41
40.29
30.81
(0.06%)
1.99%
29
19.72
Buyback yield%
12.60
12.00
9.44
6.70
7.43
10.39
13.21
10.56
10.52
8.33
13.01
10.52
10.45
55
0.870
D/E ratiox
0.276
0.308
0.318
0.369
0.430
0.480
0.557
0.554
0.629
0.637
0.235
0.557
0.455
62
0.207
Enterprise value$B
1.706
1.688
1.897
2.187
2.458
2.755
3.131
2.968
3.020
3.141
0.412
5.03%
7.40%
55
788.6
LT debt$M
241.3
218.3
193.7
203.5
214.0
235.3
219.1
228.5
215.5
219.0
569.2
0.46%
(1.67%)
52
Revenue
$1.196B
6.41%
1.00×
Cost of revenue
$617.0M
6.09%
0.97×
Operating expenses
$207.0M
7.38%
1.09×
Cash and investments
19.49%
Property and equipment
18.06%
Spread over hurdle
(3.44%)