0.351
Revenue$B
0.932
0.940
0.962
0.965
1.005
1.007
1.015
1.015
1.058
1.069
0.382
1.25%
1.82%
14
10.11
Revenue growth%
27.34
26.49
29.46
29.35
31.53
34.12
31.33
31.13
30.99
31.67
18.91
31.33
31.06
72
4.14
Gross margin%
17.90
19.59
21.94
24.51
25.06
23.73
22.30
23.49
26.05
26.40
17.13
23.73
23.61
83
29.60
Operating margin%
33.20
32.95
33.93
33.16
32.69
33.64
35.58
32.78
32.21
29.91
5.72
32.78
33.06
65
19.33
Net margin%
7.77
10.77
9.47
8.37
6.26
5.62
6.86
3.91
2.21
0.40
4.86
3.91
6.56
81
18.75
P/E ratio (avg)x
47.26
52.97
59.00
64.12
59.29
54.60
61.90
66.54
64.11
72.73
21.22
64.11
60.59
54
18.60
EV/EBITx
18.98
18.43
18.67
19.66
17.66
17.80
18.88
20.47
20.95
19.26
34.64
19.26
18.93
83
17.62
FCF yield (avg)%
25.36
26.12
23.61
25.91
27.11
28.05
26.16
28.03
30.62
28.49
19.18
28.05
26.64
49
15.18
FCF margin%
1.76
0.40
0.40
2.88
3.84
5.33
4.22
2.10
1.78
0.40
7.21
2.10
1.94
92
1.334
FCF / Net incomex
0.310
0.297
0.290
0.259
0.282
0.314
0.342
0.313
0.295
0.292
0.707
0.313
0.296
11
5.72
ROIC%
11.46
12.98
13.27
13.11
11.06
10.97
10.28
11.07
11.77
10.54
17.05
10.97
11.26
58
17.54
Return on equity%
8.95
6.20
5.90
7.63
5.81
4.02
2.14
3.78
5.20
4.48
23.50
4.02
5.51
28
7.41
Return on assets%
20.47
18.08
19.51
17.94
20.82
21.22
24.20
21.39
20.89
22.91
29.92
21.39
20.85
40
9.84
EPS$
5.85
6.43
7.70
8.32
9.52
10.95
12.52
14.48
14.44
14.62
10.86
8.95%
10.07%
—
10.96
EPS growth%
26.70
24.69
26.49
25.23
22.41
22.37
21.02
18.91
17.23
18.48
3.33
18.91
22.39
44
10.53
Bookvalue per sh$
6.14
6.28
7.12
7.85
9.38
10.52
12.23
12.95
12.93
13.03
3.40
6.80%
8.24%
—
5.91
FCF per share$
3.12
3.62
4.21
4.36
4.60
5.24
5.71
6.48
6.60
7.79
5.43
11.09%
9.22%
—
4.60
Dividend per sh$
7.84
8.59
8.80
9.11
9.75
9.83
10.24
10.97
11.72
12.12
6.30
4.44%
5.34%
—
8.32
Div yield (avg)%
16.55
16.85
19.03
19.22
20.26
20.67
23.57
22.50
25.40
27.56
26.17
23.57
20.47
53
7.74
Payout ratio%
15.28
13.50
12.14
10.73
7.98
8.41
5.66
7.09
9.44
7.58
29.26
7.58
8.92
92
17.90
Shares (diluted)M
13.31
11.85
12.25
10.59
10.34
9.741
10.41
10.70
10.51
9.358
18.05
(1.98%)
(4.25%)
42
25.77
Buyback yield%
16.09
15.27
15.98
16.59
14.84
14.37
14.21
15.16
17.31
18.30
27.58
15.16
15.63
50
0.716
D/E ratiox
1.831
1.808
1.873
1.908
1.995
1.994
2.064
2.173
2.269
2.243
0.148
2.173
1.995
24
331.8
Enterprise value$M
50.17
52.27
46.12
41.72
44.95
40.96
38.12
35.28
34.67
33.24
371.0
(5.86%)
(3.41%)
88
362.2
LT debt$M
227.4
256.7
291.1
275.7
312.5
288.7
317.8
313.2
361.1
373.5
246.0
3.63%
6.60%
80
Revenue
$1.069B
1.82%
1.00×
Cost of revenue
$626.5M
1.99%
1.02×
Operating expenses
$207.3M
2.15%
1.03×
Cash and investments
17.07%