0.823
Revenue$B
1.099
1.175
1.254
1.301
1.384
1.451
1.511
1.578
1.652
1.758
0.906
4.90%
5.16%
88
19.54
Revenue growth%
3.53
4.81
3.12
2.76
4.41
5.02
3.86
3.14
4.75
3.80
11.71
3.86
3.83
14
10.46
Gross margin%
15.30
15.82
14.43
13.41
10.57
9.48
11.22
8.91
11.16
12.91
8.91
11.16
12.07
57
29.50
Operating margin%
7.35
6.77
9.42
8.26
6.92
7.68
4.78
4.76
2.47
3.59
20.51
4.76
6.85
94
13.48
Net margin%
1.76
0.78
2.52
4.53
5.50
5.72
8.51
8.32
7.98
8.72
2.57
8.32
5.61
32
31.74
P/E ratio (avg)x
11.56
11.38
10.52
9.481
9.938
10.95
10.10
9.616
9.553
9.385
28.03
9.616
10.02
22
23.64
EV/EBITx
8.892
8.788
8.827
9.333
9.046
8.626
9.247
8.591
8.770
7.918
23.94
8.626
8.807
64
10.94
FCF yield (avg)%
13.48
13.12
10.42
10.06
12.89
10.84
8.31
6.16
6.58
3.76
7.41
6.58
10.24
35
21.18
FCF margin%
21.73
21.05
22.87
25.56
23.61
25.64
22.68
25.35
26.53
28.93
4.70
25.64
24.48
24
1.445
FCF / Net incomex
1.074
1.037
1.024
1.135
1.290
1.253
1.341
1.267
1.340
1.328
1.094
1.328
1.260
33
24.04
ROIC%
4.60
2.53
3.87
5.94
4.50
3.21
2.52
5.39
5.48
7.63
16.52
5.39
4.55
25
12.99
Return on equity%
19.40
19.28
19.94
21.38
24.05
26.67
26.61
26.56
26.16
26.56
29.46
26.56
25.11
41
22.57
Return on assets%
9.16
6.54
4.23
6.56
8.01
6.65
9.34
11.64
10.65
9.15
27.95
9.34
8.58
90
1.57
EPS$
13.54
15.07
18.08
19.53
20.24
19.87
20.13
20.99
23.81
25.79
1.66
4.96%
8.37%
—
26.15
EPS growth%
20.10
20.55
18.87
16.31
14.52
12.80
11.93
11.95
10.13
8.80
2.19
11.93
13.66
8
7.05
Bookvalue per sh$
3.96
4.25
4.05
4.53
4.99
5.60
6.15
6.81
7.52
7.07
1.21
7.21%
5.83%
—
7.65
FCF per share$
2.33
2.19
2.13
2.16
2.15
2.42
2.76
2.79
2.69
2.54
5.77
3.39%
1.62%
—
3.38
Dividend per sh$
6.66
7.19
8.17
8.15
9.52
11.40
12.75
14.37
15.15
16.61
4.74
11.78%
10.91%
—
28.87
Div yield (avg)%
34.87
35.97
36.20
35.72
33.89
36.80
37.65
35.22
37.46
39.20
29.15
37.46
36.08
28
8.28
Payout ratio%
7.26
8.74
9.77
10.24
12.35
10.42
8.59
8.02
8.35
10.04
12.35
8.59
9.25
16
151.7
Shares (diluted)M
197.3
206.2
217.5
252.2
246.5
272.9
273.2
298.0
294.6
323.8
152.2
5.60%
4.95%
35
14.55
Buyback yield%
27.89
29.81
30.45
32.15
29.26
27.49
24.80
25.10
23.14
23.36
24.93
24.80
27.69
64
0.176
D/E ratiox
1.245
1.227
1.156
1.300
1.332
1.346
1.292
1.386
1.328
1.386
0.916
1.346
1.314
11
135.4
Enterprise value$M
221.9
201.7
226.0
241.2
267.9
253.3
242.5
262.9
270.0
301.3
964.6
2.38%
4.15%
54
1.150
LT debt$B
0.133
0.120
0.128
0.116
0.127
0.132
0.118
0.131
0.128
0.127
1.109
0.12%
0.50%
94
Revenue
$1.758B
5.16%
1.00×
Cost of revenue
$1.032B
5.34%
1.02×
Operating expenses
$388.7M
5.03%
0.99×
Cash and investments
15.56%
Goodwill & intangibles
14.82%
Spread over hurdle
(2.92%)