0.988
Revenue$B
0.661
0.700
0.769
0.820
0.875
0.937
1.024
1.112
1.208
1.273
1.030
7.78%
7.79%
84
3.66
Revenue growth%
24.00
25.71
27.66
26.75
27.96
27.46
25.55
26.82
27.37
28.76
7.49
27.37
27.10
80
11.82
Gross margin%
0.71
0.40
1.15
0.88
1.62
1.06
2.81
1.51
2.45
0.40
26.15
1.51
1.11
93
2.72
Operating margin%
15.09
17.76
18.34
17.55
16.04
13.58
13.89
16.64
16.71
16.06
21.12
16.06
16.35
71
9.18
Net margin%
10.63
12.73
12.22
12.38
11.12
11.95
13.59
11.25
13.59
10.71
17.06
11.95
12.09
12
29.22
P/E ratio (avg)x
17.43
16.51
15.32
15.39
16.38
16.99
17.42
17.10
18.77
21.02
30.40
17.42
17.05
22
30.51
EV/EBITx
33.01
32.78
36.74
40.85
40.93
40.51
39.48
36.59
39.85
41.27
18.27
39.85
39.66
13
27.57
FCF yield (avg)%
28.22
25.51
23.73
22.39
22.57
21.56
21.31
20.24
21.94
22.36
14.04
21.56
22.38
51
19.84
FCF margin%
0.40
0.40
1.25
1.10
1.97
0.40
0.40
3.35
0.50
2.44
26.36
0.50
0.80
34
1.706
FCF / Net incomex
1.289
1.247
1.356
1.418
1.496
1.594
1.381
1.265
1.218
1.332
0.264
1.332
1.344
82
17.31
ROIC%
4.72
4.82
5.43
5.14
6.44
5.31
7.63
6.69
5.77
4.14
27.06
5.77
5.37
82
27.39
Return on equity%
10.75
11.11
13.54
15.53
18.13
18.57
15.84
17.27
18.81
19.78
2.13
18.57
16.56
32
27.62
Return on assets%
0.71
2.28
0.40
0.74
1.78
1.35
1.70
1.12
1.85
1.86
19.90
1.70
1.52
64
0.72
EPS$
2.45
2.31
2.39
2.20
2.25
2.11
1.93
2.21
2.38
2.66
0.81
3.43%
0.72%
—
21.20
EPS growth%
14.77
14.33
16.47
19.04
19.16
20.39
17.67
14.79
13.22
12.82
28.28
14.79
15.63
64
2.69
Bookvalue per sh$
2.30
2.34
2.33
2.22
2.11
2.25
2.53
2.32
2.49
2.60
0.72
4.25%
1.24%
—
2.61
FCF per share$
0.74
0.76
0.75
0.81
0.77
0.70
0.69
0.75
0.74
0.79
1.40
0.65%
(0.36%)
—
3.56
Dividend per sh$
2.01
2.03
1.98
2.17
2.18
2.10
2.17
2.24
2.42
2.30
2.50
1.13%
1.98%
—
8.97
Div yield (avg)%
18.22
17.32
19.87
18.48
15.68
15.03
12.09
13.58
11.60
9.56
14.25
12.09
15.36
44
14.22
Payout ratio%
31.44
32.55
33.82
32.68
31.12
31.46
33.47
36.02
35.70
34.87
3.30
34.87
33.08
10
136.0
Shares (diluted)M
202.1
229.7
218.9
236.2
244.4
272.5
282.7
281.1
281.4
284.7
138.1
3.10%
3.62%
40
18.09
Buyback yield%
24.27
22.43
24.24
26.44
28.51
28.57
30.19
27.35
27.28
24.70
21.00
27.35
26.86
7
0.496
D/E ratiox
1.399
1.467
1.655
1.691
1.730
1.804
2.038
2.012
2.078
2.303
1.660
2.038
1.767
10
1,176
Enterprise value$M
526.2
499.3
491.8
495.1
532.7
528.4
560.6
609.1
618.3
586.9
639.7
1.96%
2.62%
13
0.613
LT debt$B
0.656
0.700
0.667
0.575
0.590
0.618
0.664
0.683
0.729
0.734
1.501
4.47%
(0.56%)
73
Revenue
$1.273B
7.79%
1.00×
Cost of revenue
$891.3M
7.79%
1.00×
Operating expenses
$264.2M
7.08%
0.94×
Cash and investments
18.19%
Spread over hurdle
(5.38%)