1.255
Revenue$B
0.910
0.952
1.017
1.048
1.115
1.155
1.182
1.228
1.281
1.365
1.344
4.13%
4.56%
48
3.87
Revenue growth%
18.34
21.04
22.19
23.30
25.73
25.42
23.44
21.97
22.84
20.61
16.76
22.84
22.51
87
23.58
Gross margin%
10.21
9.78
7.39
6.80
3.83
1.75
0.40
1.96
1.08
0.40
17.15
1.08
2.89
18
12.69
Operating margin%
31.06
31.37
30.48
28.21
27.71
27.49
28.34
30.16
31.84
33.37
4.67
30.16
30.32
20
22.17
Net margin%
13.01
10.49
8.00
5.65
7.91
10.81
10.82
10.28
10.99
8.06
9.81
10.81
10.39
56
13.32
P/E ratio (avg)x
27.16
25.55
29.09
29.75
29.46
27.35
30.29
33.69
32.89
31.23
36.52
31.23
29.60
84
21.03
EV/EBITx
7.375
7.768
8.729
7.924
9.006
9.198
9.886
11.25
11.44
10.99
16.56
10.99
9.102
63
25.09
FCF yield (avg)%
15.59
16.24
14.19
12.58
13.11
12.66
9.77
9.03
9.48
10.69
29.27
9.77
12.62
88
20.25
FCF margin%
15.57
18.32
19.07
18.60
15.98
18.91
19.91
18.98
17.64
17.32
16.75
18.91
18.46
23
1.775
FCF / Net incomex
1.168
1.222
1.352
1.451
1.429
1.585
1.565
1.655
1.649
1.681
1.300
1.649
1.508
47
10.58
ROIC%
5.35
6.73
8.75
8.73
10.91
8.39
7.19
7.15
8.71
9.13
19.38
8.39
8.55
75
25.90
Return on equity%
21.85
22.47
21.09
22.15
23.96
24.98
25.53
25.44
25.77
23.60
21.03
25.44
23.78
82
22.36
Return on assets%
28.61
26.49
25.09
23.65
22.52
24.21
26.66
25.61
24.33
26.17
16.79
25.61
25.35
22
10.59
EPS$
23.87
27.13
26.88
27.08
27.59
32.71
38.72
39.68
38.52
37.89
10.96
6.54%
5.37%
—
13.31
EPS growth%
19.15
21.77
21.47
23.32
23.09
25.09
23.39
24.31
26.98
24.38
17.18
24.38
23.35
57
24.29
Bookvalue per sh$
9.19
9.63
9.89
9.73
9.38
8.25
8.11
7.36
7.78
8.53
13.21
(1.89%)
(0.88%)
—
10.30
FCF per share$
26.60
26.87
29.05
33.53
34.91
39.06
40.13
39.23
40.46
42.87
22.85
4.19%
5.29%
—
19.17
Dividend per sh$
39.49
42.46
47.89
55.67
54.74
62.27
71.26
75.94
76.20
78.08
14.89
7.36%
8.89%
—
24.43
Div yield (avg)%
10.64
11.15
11.72
13.09
12.47
14.24
14.12
13.84
13.32
13.89
13.03
13.89
13.20
63
26.95
Payout ratio%
10.46
9.71
7.71
9.32
7.15
6.11
4.11
6.77
5.82
7.37
15.01
6.11
7.26
27
41.05
Shares (diluted)M
32.01
31.21
33.81
28.63
30.83
28.97
29.72
25.07
24.80
25.71
41.72
(3.57%)
(2.67%)
15
10.11
Buyback yield%
5.84
4.22
1.97
0.40
0.50
0.40
1.44
0.40
1.08
0.40
18.49
0.40
0.79
40
1.228
D/E ratiox
0.947
0.878
0.790
0.695
0.674
0.677
0.633
0.548
0.580
0.511
1.792
0.580
0.676
84
0.422
Enterprise value$B
1.033
1.091
1.090
1.142
1.153
1.359
1.320
1.444
1.644
1.717
0.923
8.29%
6.25%
32
68.12
LT debt$M
207.6
207.9
191.4
178.2
194.4
190.6
180.5
191.2
192.5
198.5
732.9
0.42%
(0.22%)
86
Revenue
$1.365B
4.56%
1.00×
Cost of revenue
$875.3M
4.53%
1.00×
Operating expenses
$279.2M
4.87%
1.03×
Goodwill & intangibles
17.82%
Cash and investments
14.45%
Spread over hurdle
(2.46%)