0.997
Revenue$B
0.666
0.717
0.769
0.824
0.849
0.892
0.916
0.947
1.003
1.069
1.098
4.73%
5.26%
57
26.69
Revenue growth%
24.46
26.49
27.36
29.51
27.15
27.32
24.43
25.38
24.98
23.76
29.70
24.98
25.93
6
21.74
Gross margin%
12.80
13.19
14.91
15.39
12.63
12.22
10.55
13.06
13.81
16.39
9.67
13.06
13.13
94
11.96
Operating margin%
23.52
22.61
23.08
21.23
23.41
24.60
24.39
23.62
24.78
22.12
4.81
24.39
23.47
41
4.25
Net margin%
7.06
8.28
9.07
10.07
9.95
9.77
12.07
9.68
10.32
7.97
8.26
9.77
9.72
75
20.60
P/E ratio (avg)x
42.47
41.47
47.36
45.62
51.05
49.88
45.66
51.76
54.83
57.77
15.03
51.76
48.62
49
34.60
EV/EBITx
39.60
44.00
43.93
42.70
45.18
42.39
48.28
52.97
58.26
66.57
18.43
52.97
44.59
34
24.32
FCF yield (avg)%
30.46
28.77
27.74
26.33
24.90
22.57
19.82
19.27
20.43
21.43
13.20
20.43
23.73
76
2.48
FCF margin%
5.37
6.67
8.85
11.15
9.39
9.65
8.88
8.06
7.97
7.29
11.59
8.06
8.45
53
1.253
FCF / Net incomex
0.762
0.777
0.859
0.951
1.058
1.158
1.038
1.142
1.193
1.340
0.703
1.158
1.048
35
16.54
ROIC%
21.94
24.90
26.52
24.23
24.71
25.80
27.70
29.11
29.77
30.21
16.96
29.11
26.16
83
27.68
Return on equity%
9.79
9.04
11.01
11.22
11.59
10.20
7.24
5.92
6.62
4.43
7.60
6.62
9.41
33
19.34
Return on assets%
4.51
1.74
3.84
3.91
4.32
2.83
5.56
5.19
6.23
5.51
12.24
5.51
4.42
93
15.18
EPS$
8.07
8.88
8.83
8.11
7.25
7.47
8.20
8.50
8.38
7.57
15.67
0.88%
(0.49%)
—
21.10
EPS growth%
7.02
4.97
6.17
3.42
0.77
2.30
4.82
5.15
2.48
0.40
29.62
2.48
4.12
85
14.84
Bookvalue per sh$
10.17
11.60
12.05
12.75
13.76
13.01
15.08
14.56
13.97
14.28
8.88
0.75%
3.26%
—
6.94
FCF per share$
14.65
14.70
16.33
17.33
16.88
16.09
16.52
14.84
15.60
14.19
12.69
(3.40%)
(1.36%)
—
5.90
Dividend per sh$
18.95
20.14
21.15
24.78
23.71
24.31
24.78
25.91
27.64
28.97
13.61
4.09%
4.62%
—
8.05
Div yield (avg)%
22.67
25.02
23.99
26.43
29.01
28.49
28.78
27.92
26.71
24.30
28.87
27.92
26.57
34
17.01
Payout ratio%
16.68
17.78
19.15
20.59
20.68
23.63
24.25
22.16
21.83
22.61
29.81
22.61
21.26
91
55.30
Shares (diluted)M
55.65
55.36
62.36
65.67
69.89
73.41
84.29
79.13
77.25
73.65
53.69
1.05%
2.52%
84
10.24
Buyback yield%
20.66
21.35
23.94
25.71
26.51
25.18
22.72
20.42
21.55
22.93
17.59
22.72
22.83
57
1.711
D/E ratiox
1.489
1.457
1.422
1.536
1.456
1.424
1.497
1.581
1.698
1.489
0.921
1.497
1.489
33
0.840
Enterprise value$B
0.636
0.668
0.599
0.643
0.588
0.554
0.472
0.498
0.463
0.429
1.021
(6.10%)
(4.19%)
26
0.675
LT debt$B
1.172
1.107
1.095
1.097
1.109
1.088
1.034
1.096
0.992
1.043
1.162
(1.21%)
(1.14%)
23
Revenue
$1.069B
5.26%
1.00×
Cost of revenue
$630.1M
4.97%
0.97×
Operating expenses
$184.2M
5.90%
1.06×
Cash and investments
20.32%
Goodwill & intangibles
15.32%
Spread over hurdle
(3.45%)