0.059
Revenue$B
0.569
0.604
0.654
0.698
0.759
0.832
0.906
0.975
1.025
1.107
0.061
7.85%
7.78%
69
9.32
Revenue growth%
39.20
42.17
40.27
37.77
35.91
36.23
38.12
37.84
38.47
38.48
8.04
38.12
38.30
67
24.81
Gross margin%
21.90
23.45
25.18
22.24
24.37
23.47
25.54
24.35
23.19
24.63
5.83
24.35
23.91
15
10.85
Operating margin%
1.99
1.19
2.04
0.40
2.22
0.40
2.16
2.29
2.93
0.40
4.01
2.16
2.01
84
25.27
Net margin%
1.79
0.40
2.37
3.26
5.23
4.29
6.49
5.83
8.66
8.94
29.75
6.49
4.76
95
27.09
P/E ratio (avg)x
30.65
31.86
32.95
36.86
37.49
41.21
37.60
41.01
41.93
44.06
36.35
41.21
37.55
32
20.24
EV/EBITx
36.14
38.38
38.09
37.53
45.01
43.77
52.05
56.47
65.84
72.27
30.65
56.47
44.39
47
14.08
FCF yield (avg)%
31.48
30.07
33.02
34.68
35.39
35.90
33.50
33.75
36.51
37.55
12.25
35.90
34.22
79
25.72
FCF margin%
7.07
8.32
10.22
12.88
11.95
14.81
12.66
14.85
15.91
14.28
15.46
14.81
12.77
38
0.354
FCF / Net incomex
0.729
0.657
0.714
0.682
0.629
0.657
0.649
0.706
0.634
0.571
0.743
0.649
0.657
47
22.33
ROIC%
25.26
26.04
26.26
23.43
22.98
22.12
19.70
17.36
15.90
16.99
11.20
17.36
22.55
29
23.15
Return on equity%
6.02
4.07
6.05
9.04
11.15
10.33
8.51
6.74
7.62
6.18
23.66
7.62
7.18
27
3.65
Return on assets%
25.19
26.49
28.44
28.65
27.15
27.16
28.81
30.49
28.86
31.81
21.40
28.86
28.54
9
3.11
EPS$
19.53
22.60
22.56
23.04
22.40
23.71
23.81
22.21
23.41
22.75
3.39
0.31%
1.79%
—
14.54
EPS growth%
34.86
32.01
31.20
32.69
32.97
32.87
31.72
33.00
35.53
36.10
19.19
33.00
32.92
69
16.21
Bookvalue per sh$
15.14
16.47
17.44
18.35
20.46
19.65
20.87
19.96
21.44
21.51
12.84
1.01%
3.56%
—
20.16
FCF per share$
12.36
13.93
14.99
15.11
14.97
14.87
16.49
15.94
17.16
16.53
18.41
2.01%
2.96%
—
7.30
Dividend per sh$
9.02
9.99
9.51
9.25
10.01
9.19
8.78
9.23
9.17
8.82
9.81
(2.50%)
(0.56%)
—
22.34
Div yield (avg)%
11.72
10.17
12.51
12.88
14.10
13.47
12.23
14.90
13.42
15.65
18.64
13.47
13.15
7
26.53
Payout ratio%
3.18
0.49
0.86
0.40
0.40
0.40
0.40
1.69
0.40
1.89
10.42
0.40
0.44
34
29.69
Shares (diluted)M
53.73
63.20
64.97
68.13
77.63
86.64
98.54
95.73
107.5
113.4
30.10
7.87%
9.60%
92
5.79
Buyback yield%
21.47
21.65
18.82
17.56
16.51
18.51
16.93
14.88
13.21
15.95
12.81
15.95
17.24
48
1.154
D/E ratiox
1.137
1.083
1.092
1.271
1.506
1.666
1.911
2.220
2.265
2.544
0.462
2.220
1.586
47
0.907
Enterprise value$B
0.569
0.664
0.714
0.759
0.851
1.010
1.111
1.279
1.308
1.278
1.181
8.46%
8.14%
18
202.7
LT debt$M
401.1
377.8
355.2
348.1
314.5
320.1
299.9
322.9
337.8
318.2
366.9
0.23%
(1.77%)
18
Revenue
$1.107B
7.78%
1.00×
Cost of revenue
$774.9M
7.78%
1.00×
Operating expenses
$207.9M
7.61%
0.98×
Goodwill & intangibles
16.91%
Spread over hurdle
(1.44%)