0.391
Revenue$B
0.953
0.986
1.029
1.038
1.080
1.092
1.104
1.152
1.153
1.191
0.424
1.98%
2.52%
7
10.83
Revenue growth%
5.36
7.01
9.62
12.59
15.34
14.77
13.36
11.88
13.51
15.20
3.34
13.51
12.97
37
13.78
Gross margin%
4.18
5.21
3.97
5.68
6.85
5.14
7.01
6.94
5.62
5.27
26.83
5.62
5.44
8
15.75
Operating margin%
23.72
26.53
25.03
23.99
24.49
24.15
21.62
19.72
18.55
20.17
12.60
20.17
23.86
40
17.14
Net margin%
11.25
10.88
9.44
7.20
8.07
6.60
5.14
6.41
4.75
5.21
15.44
5.21
6.90
66
22.09
P/E ratio (avg)x
34.53
33.78
34.47
32.79
30.91
26.85
27.98
25.43
24.36
24.85
8.321
25.43
29.44
92
10.23
EV/EBITx
39.70
36.96
34.39
33.96
35.45
38.19
41.13
43.40
41.86
42.93
12.42
41.86
38.94
23
26.92
FCF yield (avg)%
15.81
17.90
19.47
21.32
21.99
24.04
23.64
20.94
18.98
21.30
21.28
21.30
21.12
83
12.99
FCF margin%
21.45
22.19
24.70
25.60
25.93
27.00
28.20
27.26
25.62
23.31
29.33
27.00
25.61
70
0.397
FCF / Net incomex
0.861
0.898
0.898
0.912
0.900
0.855
0.766
0.729
0.655
0.660
1.035
0.729
0.858
68
14.90
ROIC%
24.48
25.41
24.91
27.80
25.11
26.32
26.50
26.04
28.06
26.68
19.92
26.50
26.18
83
2.24
Return on equity%
12.26
13.58
14.89
15.58
15.95
17.64
19.49
22.15
22.19
19.50
12.08
19.50
16.80
24
14.42
Return on assets%
26.07
23.60
24.10
23.18
20.34
21.65
18.85
17.15
16.74
19.46
27.08
18.85
21.00
55
26.17
EPS$
28.35
29.55
32.19
37.16
39.70
47.04
53.93
59.01
65.74
65.09
28.11
10.39%
9.40%
—
18.64
EPS growth%
29.00
29.69
32.61
32.49
33.80
32.26
31.97
29.74
29.95
30.19
24.97
30.19
31.08
40
7.85
Bookvalue per sh$
33.03
30.70
31.60
33.96
37.81
35.61
35.32
33.89
36.76
39.25
8.85
0.75%
1.75%
—
21.07
FCF per share$
11.15
12.33
12.00
12.40
12.33
12.34
14.39
14.04
14.81
16.34
12.31
5.80%
3.35%
—
26.78
Dividend per sh$
46.64
48.07
55.77
51.89
53.29
54.70
62.00
70.25
80.72
90.63
28.52
11.20%
8.20%
—
13.33
Div yield (avg)%
15.28
14.06
11.71
10.11
11.35
9.15
11.50
10.46
8.95
7.35
20.84
9.15
10.90
38
2.98
Payout ratio%
18.85
17.73
15.76
18.47
18.15
18.91
19.06
16.97
19.55
19.68
13.13
19.06
18.66
34
13.92
Shares (diluted)M
24.86
28.91
31.24
31.72
34.05
34.54
40.33
45.98
54.21
62.09
14.33
12.77%
11.43%
73
25.97
Buyback yield%
17.64
18.00
19.55
17.46
16.79
18.81
21.45
23.19
23.35
25.54
16.15
23.19
19.18
15
0.545
D/E ratiox
0.752
0.880
1.025
1.104
1.046
1.005
1.046
1.122
1.256
1.372
1.178
1.122
1.046
53
110.1
Enterprise value$M
774.2
790.4
847.7
825.0
811.2
882.6
963.6
949.8
940.3
923.5
265.4
2.63%
1.99%
33
0.807
LT debt$B
1.044
1.091
1.122
1.061
1.155
1.283
1.290
1.431
1.445
1.598
0.211
6.70%
5.67%
83
Revenue
$1.191B
2.52%
1.00×
Cost of revenue
$654.1M
2.27%
0.98×
Operating expenses
$208.2M
2.93%
1.04×
Cash and investments
15.20%
Return on capital
106.68%
Spread over hurdle
95.87%