1.146
Revenue$B
0.695
0.751
0.810
0.867
0.945
1.008
1.092
1.208
1.322
1.416
1.219
8.44%
8.34%
51
28.92
Revenue growth%
33.76
32.95
34.01
33.25
33.76
34.79
34.81
36.50
33.89
36.88
26.17
34.81
33.95
28
9.90
Gross margin%
23.58
24.63
27.41
25.90
28.33
28.67
29.71
27.09
26.56
24.07
27.63
27.09
26.82
47
16.62
Operating margin%
25.48
26.53
24.19
23.33
23.12
25.78
24.65
22.24
24.17
26.35
16.33
24.65
24.42
59
9.54
Net margin%
26.57
25.40
24.21
24.09
26.23
28.03
28.99
26.20
26.67
24.82
15.03
26.67
26.21
53
25.11
P/E ratio (avg)x
15.45
14.00
14.19
14.49
13.72
12.46
11.97
10.66
10.09
9.379
16.83
10.66
13.09
21
29.22
EV/EBITx
23.56
22.91
25.95
24.78
23.82
25.89
24.83
27.51
28.47
29.89
8.000
27.51
25.36
21
10.30
FCF yield (avg)%
5.51
5.87
6.75
4.00
2.60
0.40
1.54
4.20
2.20
0.40
9.81
1.54
3.30
49
12.50
FCF margin%
26.06
25.23
25.67
26.05
23.46
24.70
22.53
22.93
21.65
20.22
4.42
22.53
24.08
9
0.592
FCF / Net incomex
1.078
0.993
0.937
0.884
0.979
1.028
1.088
1.090
1.115
1.249
0.894
1.090
1.053
88
7.21
ROIC%
17.44
20.10
20.01
18.11
16.28
16.37
17.00
15.86
17.67
19.65
17.63
17.00
17.56
94
28.38
Return on equity%
23.83
23.97
22.04
22.33
23.55
21.31
18.81
16.17
18.38
21.02
25.35
18.81
21.68
14
12.92
Return on assets%
27.96
28.87
26.26
24.23
23.18
24.07
25.11
25.41
22.97
21.55
24.06
24.07
24.67
50
40.63
EPS$
33.87
29.38
30.51
26.34
22.80
23.65
22.55
21.06
22.09
22.24
45.29
(0.49%)
(4.22%)
—
25.82
EPS growth%
14.96
15.80
15.58
14.11
16.52
14.02
13.56
13.00
15.85
18.75
17.24
14.02
15.27
31
37.96
Bookvalue per sh$
52.76
61.10
62.34
72.10
81.08
86.43
85.18
90.09
101.04
105.32
14.75
5.37%
8.59%
—
14.23
FCF per share$
8.87
8.95
8.52
9.67
10.38
11.47
12.36
11.84
13.09
12.32
23.87
3.50%
3.67%
—
44.20
Dividend per sh$
51.44
48.14
50.79
55.98
52.92
49.38
52.86
61.12
69.72
68.32
27.41
5.24%
2.28%
—
3.64
Div yield (avg)%
30.84
31.49
29.18
30.35
32.41
29.69
30.62
31.09
30.76
30.21
13.29
30.62
30.69
89
5.21
Payout ratio%
12.85
9.98
12.75
10.93
13.09
14.41
15.86
16.99
18.46
20.98
16.12
16.99
13.75
60
30.24
Shares (diluted)M
30.06
31.81
31.35
34.27
34.55
30.53
32.81
30.92
31.78
34.01
28.83
(0.31%)
0.55%
47
27.39
Buyback yield%
26.05
25.44
27.03
27.70
27.31
27.34
25.72
28.02
27.67
28.20
18.77
27.67
27.32
46
0.275
D/E ratiox
2.108
2.045
2.448
2.912
3.321
3.502
3.689
4.212
4.953
5.754
0.406
4.212
3.411
27
0.155
Enterprise value$B
1.166
1.216
1.069
1.042
1.019
1.077
1.110
1.217
1.270
1.284
0.557
4.74%
1.19%
7
1.039
LT debt$B
0.067
0.073
0.065
0.067
0.069
0.069
0.070
0.066
0.059
0.061
1.212
(2.52%)
(0.93%)
23
Revenue
$1.416B
8.34%
1.00×
Cost of revenue
$947.4M
8.50%
1.01×
Operating expenses
$186.4M
7.80%
0.95×
Property and equipment
18.06%
Cash and investments
18.03%
Spread over hurdle
(5.13%)