0.846
Revenue$B
0.650
0.697
0.765
0.822
0.903
0.966
1.029
1.129
1.231
1.304
0.916
7.64%
7.92%
79
19.75
Revenue growth%
2.75
1.22
4.06
1.21
1.14
0.40
0.40
0.40
0.67
1.20
2.26
0.40
1.17
37
23.04
Gross margin%
17.07
18.66
19.56
16.70
14.96
12.48
11.33
12.46
14.45
13.01
18.50
12.48
14.71
74
20.75
Operating margin%
10.02
8.38
5.92
4.40
6.21
9.06
9.46
10.29
7.65
7.53
18.02
9.06
8.02
79
8.33
Net margin%
24.66
27.38
26.50
28.68
31.41
32.31
34.75
35.84
34.65
37.60
9.10
34.75
31.86
89
19.20
P/E ratio (avg)x
32.87
30.45
29.85
29.31
27.21
28.62
32.03
31.25
32.19
34.36
17.23
32.03
30.85
57
36.01
EV/EBITx
49.00
45.95
49.24
51.82
48.76
53.08
49.42
53.18
56.43
56.04
17.33
53.18
50.62
49
15.59
FCF yield (avg)%
15.50
13.26
12.33
14.01
14.12
11.77
10.58
13.53
15.17
18.13
2.57
13.53
13.77
14
21.48
FCF margin%
19.61
17.46
17.40
17.70
16.22
16.68
14.63
17.10
19.99
17.67
17.27
17.10
17.43
53
0.437
FCF / Net incomex
1.686
1.600
1.659
1.584
1.482
1.433
1.368
1.434
1.483
1.302
1.136
1.433
1.482
48
22.15
ROIC%
13.87
13.55
13.06
14.41
16.80
19.64
17.41
16.84
16.69
14.45
15.10
16.84
15.57
89
3.57
Return on equity%
12.63
15.45
15.05
15.66
18.63
16.00
16.06
13.75
14.37
14.83
21.20
14.83
15.25
28
28.46
Return on assets%
19.34
17.04
19.48
19.73
19.49
21.01
21.26
24.26
25.75
27.18
6.08
24.26
20.37
92
6.62
EPS$
8.23
8.38
8.69
10.59
11.83
12.57
15.09
16.45
17.85
21.19
7.08
12.36%
10.28%
—
25.74
EPS growth%
28.19
30.57
28.95
30.65
28.86
31.17
34.00
35.47
33.51
30.87
29.43
33.51
30.76
56
2.68
Bookvalue per sh$
5.98
6.04
6.06
6.23
7.21
8.48
9.64
11.20
12.06
12.67
7.04
11.93%
8.03%
—
2.08
FCF per share$
1.75
1.94
1.97
1.77
1.86
1.71
1.71
1.76
1.84
2.07
3.62
2.14%
3.00%
—
3.67
Dividend per sh$
9.68
10.56
11.94
13.63
15.18
17.58
20.23
23.26
23.73
27.04
5.77
12.24%
12.52%
—
21.96
Div yield (avg)%
12.65
10.20
10.66
11.38
14.17
15.67
13.11
12.77
11.86
11.13
28.81
12.77
12.25
78
24.38
Payout ratio%
22.95
21.52
23.49
24.59
25.25
25.37
27.88
26.53
23.54
23.31
3.85
25.37
24.06
73
45.30
Shares (diluted)M
67.71
67.35
72.62
68.40
79.28
80.39
92.82
88.46
95.81
105.2
47.05
5.82%
3.95%
66
27.43
Buyback yield%
23.58
25.34
26.74
28.27
28.51
27.18
24.61
23.40
22.70
22.69
4.44
23.40
24.97
85
1.031
D/E ratiox
0.706
0.752
0.813
0.833
0.859
0.865
0.935
0.995
1.011
1.028
0.373
0.995
0.862
77
1.143
Enterprise value$B
1.153
1.334
1.347
1.438
1.581
1.784
1.928
1.985
2.037
2.045
0.313
5.29%
7.12%
82
1,122
LT debt$M
561.5
566.1
506.8
459.8
428.4
447.8
432.8
387.1
356.0
380.8
526.4
(2.32%)
(3.46%)
25
Revenue
$1.304B
7.92%
1.00×
Cost of revenue
$846.4M
7.92%
1.00×
Operating expenses
$185.2M
7.84%
0.99×
Cash and investments
14.58%
Spread over hurdle
(0.74%)