0.499
Revenue$B
2.184
2.155
2.174
2.193
2.176
2.145
2.184
2.184
2.184
2.176
0.541
—
(0.15%)
46
11.38
Revenue growth%
38.68
35.91
36.69
37.13
39.69
37.03
34.40
35.80
38.58
36.20
28.71
36.20
36.86
15
17.79
Gross margin%
8.31
10.64
10.23
11.37
9.25
9.81
6.95
8.50
8.08
6.73
17.16
8.08
8.87
47
15.90
Operating margin%
14.41
13.40
11.52
8.58
8.72
7.98
8.61
10.91
10.53
10.04
12.20
10.04
10.28
74
27.43
Net margin%
14.99
15.60
12.98
14.83
15.53
14.83
16.63
19.20
22.20
24.44
12.32
19.20
15.57
65
7.087
P/E ratio (avg)x
29.43
31.17
30.95
34.67
40.92
46.88
47.45
56.00
58.06
69.30
37.56
56.00
43.90
66
30.97
EV/EBITx
21.33
21.01
23.45
23.22
27.51
28.34
32.63
34.06
35.39
38.75
23.40
34.06
27.93
55
16.74
FCF yield (avg)%
11.55
9.68
9.60
9.58
11.67
13.56
10.58
7.85
10.28
9.76
17.90
10.28
10.02
17
4.48
FCF margin%
29.17
27.96
26.57
25.94
28.02
28.12
29.72
27.24
28.69
27.59
23.78
28.12
27.99
16
0.372
FCF / Net incomex
0.396
0.447
0.468
0.475
0.476
0.497
0.471
0.431
0.410
0.459
1.387
0.459
0.463
32
10.52
ROIC%
10.49
11.13
13.69
11.23
12.76
14.33
14.75
15.73
13.29
15.52
4.19
14.75
13.49
23
19.29
Return on equity%
19.51
22.28
25.11
23.56
26.52
26.09
28.09
27.68
29.31
28.42
17.29
28.09
26.31
44
17.42
Return on assets%
14.40
14.61
14.17
13.69
11.12
12.66
10.29
9.21
11.40
13.26
6.08
11.40
12.96
61
7.43
EPS$
7.73
7.79
8.82
8.80
8.84
8.53
8.01
8.23
7.80
7.78
8.00
(2.54%)
0.29%
—
28.29
EPS growth%
4.72
1.81
0.40
2.45
4.66
3.31
4.08
5.55
3.07
0.62
29.60
3.31
3.19
61
11.14
Bookvalue per sh$
7.12
7.92
7.43
7.34
8.20
8.35
8.64
9.77
9.68
9.15
8.92
2.22%
2.14%
—
9.96
FCF per share$
6.40
6.83
7.82
8.08
9.12
9.53
9.72
9.88
9.12
8.36
2.90
(1.72%)
2.13%
—
5.41
Dividend per sh$
6.21
6.57
6.55
6.87
6.90
7.25
7.87
7.86
7.68
7.44
11.22
1.53%
2.37%
—
11.64
Div yield (avg)%
20.97
18.46
16.02
18.94
16.57
18.57
17.61
15.21
13.52
11.41
14.27
15.21
17.09
84
28.56
Payout ratio%
8.52
7.64
6.93
4.92
2.15
0.40
0.40
0.40
2.09
3.83
9.34
0.40
2.99
44
45.43
Shares (diluted)M
51.81
50.16
47.85
48.16
49.54
54.00
54.30
57.08
56.44
54.32
46.79
1.86%
1.50%
53
21.71
Buyback yield%
24.16
22.64
23.43
21.24
19.64
17.17
17.97
20.63
23.48
22.07
6.51
20.63
21.65
82
0.191
D/E ratiox
0.450
0.537
0.636
0.688
0.727
0.800
0.853
0.843
1.003
1.180
0.873
0.853
0.764
59
593.2
Enterprise value$M
73.09
65.01
55.37
48.87
44.74
46.13
41.77
35.83
35.96
37.56
569.6
(3.44%)
(5.70%)
44
829.7
LT debt$M
155.1
136.8
129.5
125.3
127.3
113.3
103.3
92.53
98.23
89.39
540.1
(6.82%)
(5.00%)
63
Revenue
$2.176B
(0.15%)
1.00×
Cost of revenue
$1.072B
(0.51%)
0.96×
Operating expenses
$338.8M
0.24%
1.04×
Cash and investments
16.09%
Spread over hurdle
14.38%