0.629
Revenue$B
0.871
0.946
1.011
1.081
1.129
1.203
1.281
1.356
1.466
1.550
0.695
6.54%
6.48%
48
13.52
Revenue growth%
24.85
26.84
26.63
24.97
26.93
29.28
29.30
31.41
31.17
29.10
8.33
29.30
28.01
38
2.16
Gross margin%
16.05
13.98
11.05
13.52
15.67
16.48
17.11
14.77
15.39
13.01
29.48
15.39
15.08
39
28.60
Operating margin%
6.19
4.81
2.00
3.34
0.96
2.90
3.76
0.77
0.40
0.40
11.21
0.77
2.45
81
24.27
Net margin%
0.40
0.40
0.40
0.40
3.15
2.10
5.05
5.01
6.21
5.30
29.09
5.05
2.63
67
17.83
P/E ratio (avg)x
6.839
5.921
5.414
4.780
4.096
3.956
3.494
3.622
3.393
3.521
21.44
3.521
4.026
76
30.05
EV/EBITx
27.03
27.11
29.07
29.56
25.77
24.62
27.20
28.88
29.26
32.13
33.75
28.88
28.04
73
9.61
FCF yield (avg)%
10.38
12.79
15.68
17.04
17.05
14.34
14.38
13.33
14.70
16.16
7.78
14.38
14.54
81
6.37
FCF margin%
11.52
11.67
10.57
12.42
10.56
12.99
11.00
12.50
10.31
8.48
13.67
11.00
11.26
69
1.685
FCF / Net incomex
1.110
1.236
1.420
1.444
1.647
1.888
2.030
1.992
1.941
2.243
1.077
1.992
1.768
57
21.55
ROIC%
9.04
6.13
4.14
6.47
7.89
10.53
9.07
11.46
14.09
13.75
12.67
11.46
9.06
62
16.13
Return on equity%
20.19
21.73
23.42
24.11
22.05
22.76
21.72
22.80
22.00
20.39
23.14
22.00
22.03
30
25.78
Return on assets%
22.16
25.14
24.54
24.23
25.48
26.15
26.99
29.07
31.78
31.58
23.26
29.07
25.81
89
14.38
EPS$
14.91
13.13
14.34
14.10
12.55
12.92
13.33
11.77
11.14
11.04
14.98
(2.54%)
(2.08%)
—
18.35
EPS growth%
23.65
25.03
25.18
22.60
24.99
25.89
24.05
25.42
23.56
24.86
23.53
24.86
24.93
79
14.23
Bookvalue per sh$
9.57
8.13
8.38
7.38
6.81
7.33
6.38
6.34
5.56
4.95
9.15
(6.20%)
(6.69%)
—
7.26
FCF per share$
12.86
12.26
12.93
14.50
13.69
13.09
12.55
13.14
14.22
14.97
14.84
1.80%
2.75%
—
3.55
Dividend per sh$
11.41
10.77
10.56
9.28
10.00
9.62
10.36
9.68
10.01
8.73
9.48
(2.67%)
(2.01%)
—
5.26
Div yield (avg)%
11.06
12.03
10.07
9.04
11.51
12.08
9.10
8.52
10.70
10.37
26.99
10.37
10.54
76
9.45
Payout ratio%
13.86
15.59
17.17
16.74
18.82
20.64
19.55
19.38
16.45
16.31
23.17
19.38
16.96
12
45.00
Shares (diluted)M
46.55
46.87
42.38
41.86
38.61
38.24
40.46
36.43
37.82
36.06
44.27
(1.36%)
(1.61%)
67
12.84
Buyback yield%
16.19
17.64
20.53
21.77
20.56
23.11
22.74
21.16
18.43
21.18
21.76
21.18
20.86
45
1.691
D/E ratiox
0.685
0.659
0.613
0.572
0.560
0.559
0.553
0.578
0.511
0.450
0.196
0.553
0.566
26
987.8
Enterprise value$M
229.7
230.1
217.2
215.5
225.3
232.1
250.3
244.1
233.9
269.8
111.8
3.67%
1.60%
33
0.550
LT debt$B
1.157
1.032
1.098
1.004
1.098
1.104
1.114
1.045
1.057
1.100
0.390
0.04%
(1.76%)
34
Revenue
$1.550B
6.48%
1.00×
Cost of revenue
$963.7M
6.83%
1.03×
Operating expenses
$239.3M
5.29%
0.89×
Cash and investments
16.48%