0.757
Revenue$B
1.347
1.378
1.394
1.419
1.422
1.449
1.460
1.467
1.449
1.486
0.845
0.89%
1.12%
42
4.99
Revenue growth%
6.56
3.98
3.41
3.08
1.22
3.35
5.91
8.18
9.78
10.35
16.62
8.18
4.94
87
2.02
Gross margin%
16.05
14.93
17.65
18.63
21.13
21.95
21.75
21.27
19.27
20.76
25.80
21.27
20.01
58
24.42
Operating margin%
29.78
31.09
28.39
29.68
31.53
29.53
31.73
34.35
33.07
31.53
12.65
31.73
31.31
57
25.16
Net margin%
9.18
9.09
8.74
6.41
8.82
10.90
13.38
14.47
12.03
10.58
17.89
12.03
9.88
15
16.54
P/E ratio (avg)x
34.80
32.80
31.33
27.80
30.40
33.37
32.98
34.84
33.33
34.61
30.88
33.37
33.15
77
17.79
EV/EBITx
22.59
25.34
23.45
22.47
21.37
21.44
19.15
19.80
17.91
16.85
11.38
19.15
21.40
88
16.96
FCF yield (avg)%
7.48
9.25
10.19
8.96
7.35
10.14
9.13
7.31
7.72
7.50
26.38
7.72
8.34
84
27.15
FCF margin%
0.66
2.87
2.40
0.88
2.99
3.65
4.51
3.24
4.10
5.77
23.30
4.10
3.11
95
0.621
FCF / Net incomex
0.768
0.714
0.772
0.703
0.761
0.824
0.908
0.991
1.101
1.063
0.417
0.991
0.798
91
11.75
ROIC%
20.27
20.01
18.70
20.99
21.51
21.56
22.49
20.21
23.16
21.45
20.49
21.56
21.22
81
14.41
Return on equity%
16.90
17.35
16.25
19.07
17.60
18.48
20.85
20.16
18.87
19.29
20.45
19.29
18.68
12
22.84
Return on assets%
23.05
21.68
22.72
25.00
23.94
25.72
25.90
26.39
24.61
25.87
3.34
25.87
24.80
11
4.77
EPS$
6.40
7.60
7.63
8.22
8.76
9.71
10.02
10.79
10.55
10.35
5.24
3.39%
6.36%
—
26.00
EPS growth%
30.85
30.85
32.99
31.54
31.91
31.66
28.77
26.98
27.87
25.00
2.73
27.87
30.85
80
2.27
Bookvalue per sh$
7.14
8.13
8.59
10.02
9.99
10.11
9.79
10.67
12.50
12.53
3.58
4.64%
6.80%
—
3.87
FCF per share$
3.40
3.91
4.03
4.55
5.11
5.68
5.48
5.22
5.25
5.17
2.75
0.22%
5.34%
—
3.83
Dividend per sh$
2.85
2.84
3.16
3.42
3.79
3.67
3.57
3.46
3.32
3.64
0.96
(0.83%)
1.88%
—
13.10
Div yield (avg)%
16.50
13.75
12.07
15.06
18.05
16.41
18.57
16.80
15.36
17.36
28.40
16.80
16.46
57
23.93
Payout ratio%
9.03
11.85
12.12
11.81
13.24
13.50
15.53
17.03
16.46
17.82
28.21
16.46
13.37
92
107.5
Shares (diluted)M
159.6
153.9
169.2
188.7
196.3
183.8
185.0
171.6
189.2
183.7
107.4
(1.32%)
2.66%
26
17.64
Buyback yield%
22.26
21.42
22.99
21.54
18.79
16.60
15.84
16.07
18.39
18.03
13.31
16.60
18.59
93
1.200
D/E ratiox
0.810
0.771
0.728
0.642
0.699
0.703
0.634
0.591
0.590
0.512
0.493
0.591
0.670
39
1.874
Enterprise value$B
1.073
1.016
0.924
0.936
0.848
0.943
0.934
0.897
0.835
0.854
1.841
0.14%
(3.12%)
46
0.118
LT debt$B
0.373
0.338
0.370
0.333
0.339
0.313
0.337
0.304
0.288
0.280
1.060
(3.74%)
(3.62%)
41
Revenue
$1.486B
1.12%
1.00×
Cost of revenue
$791.3M
1.50%
1.04×
Operating expenses
$304.0M
0.51%
0.94×
Cash and investments
17.83%
Spread over hurdle
11.00%