0.582
Revenue$B
0.834
0.884
0.926
0.963
1.010
1.066
1.115
1.147
1.205
1.283
0.594
4.90%
4.78%
76
15.45
Revenue growth%
16.00
15.06
12.86
11.31
9.67
11.90
11.47
8.68
6.14
5.97
14.51
8.68
11.39
58
11.46
Gross margin%
13.09
13.15
12.18
13.47
11.53
11.40
11.75
11.28
11.88
14.54
16.59
11.75
12.03
66
21.29
Operating margin%
8.06
9.52
9.08
7.80
8.39
9.55
11.62
9.17
11.64
10.28
12.65
10.28
9.34
85
24.89
Net margin%
26.20
23.61
24.93
24.68
22.47
19.73
17.86
20.62
20.29
18.87
9.86
19.73
21.55
42
13.53
P/E ratio (avg)x
28.38
31.86
34.94
37.42
36.88
43.14
48.04
46.29
47.04
50.21
24.38
47.04
40.28
83
27.77
EV/EBITx
53.80
56.45
62.69
68.00
80.89
93.40
109.0
124.2
132.8
140.9
19.16
124.2
87.14
68
11.66
FCF yield (avg)%
34.67
32.60
31.00
31.14
31.05
32.64
29.85
29.37
32.07
31.02
18.35
31.02
31.09
50
16.85
FCF margin%
7.70
7.07
9.48
6.80
5.16
6.13
4.96
7.05
9.89
11.53
27.02
7.05
7.06
54
1.588
FCF / Net incomex
0.944
1.031
1.176
1.130
1.212
1.181
1.365
1.571
1.659
1.627
1.428
1.571
1.197
12
4.84
ROIC%
25.00
27.43
25.69
25.99
23.55
20.58
22.51
23.69
24.61
21.75
18.79
22.51
24.15
6
12.92
Return on equity%
9.34
11.91
9.22
10.14
8.39
6.19
3.45
4.60
6.75
8.85
21.99
6.19
8.62
42
29.48
Return on assets%
4.69
3.76
1.05
0.72
3.47
5.11
6.10
8.40
7.06
6.27
7.03
6.27
4.90
56
3.49
EPS$
3.51
3.27
3.24
3.48
3.32
3.66
3.70
3.69
3.67
3.99
3.64
3.78%
0.57%
—
11.06
EPS growth%
16.66
16.57
14.55
15.49
17.65
15.15
13.62
10.97
10.78
11.20
13.13
11.20
14.85
66
2.69
Bookvalue per sh$
1.47
1.64
1.56
1.82
1.80
1.97
1.89
1.96
2.21
2.10
4.76
3.12%
3.79%
—
1.25
FCF per share$
4.81
4.27
4.61
4.16
4.19
4.01
3.62
3.49
3.16
3.33
4.25
(4.49%)
(2.97%)
—
3.13
Dividend per sh$
4.82
4.67
5.05
5.53
5.24
5.44
6.09
5.39
5.54
6.19
1.22
3.38%
3.12%
—
16.20
Div yield (avg)%
19.54
19.06
16.64
15.12
15.40
14.23
14.86
12.90
12.33
9.86
22.51
12.90
14.99
16
10.72
Payout ratio%
22.41
24.33
25.07
24.98
22.43
25.25
26.98
28.96
28.85
28.91
27.41
28.85
25.16
58
100.3
Shares (diluted)M
111.2
104.6
109.6
125.0
124.1
127.4
144.3
145.1
160.3
152.6
104.0
4.21%
3.35%
22
14.98
Buyback yield%
18.27
19.81
22.52
21.94
20.61
22.44
24.56
25.41
27.72
27.99
21.31
25.41
22.48
75
0.702
D/E ratiox
0.188
0.178
0.190
0.208
0.214
0.195
0.205
0.228
0.254
0.260
1.351
0.228
0.206
7
0.399
Enterprise value$B
1.085
1.114
1.064
1.228
1.445
1.548
1.598
1.577
1.668
1.604
1.068
2.12%
5.64%
93
0.918
LT debt$B
0.911
0.950
1.104
1.228
1.243
1.262
1.374
1.547
1.491
1.699
0.647
6.45%
6.90%
11
Revenue
$1.283B
4.78%
1.00×
Cost of revenue
$582.2M
5.11%
1.03×
Operating expenses
$291.1M
4.66%
0.99×
Cash and investments
16.79%
Goodwill & intangibles
16.20%
Spread over hurdle
10.46%