0.810
Revenue$B
0.709
0.769
0.834
0.884
0.966
1.063
1.125
1.235
1.343
1.418
0.860
7.97%
7.91%
49
26.56
Revenue growth%
29.27
30.50
33.29
35.75
33.80
35.53
36.67
39.28
40.55
42.65
20.43
39.28
35.64
5
24.07
Gross margin%
28.42
28.67
29.23
26.99
25.20
25.27
26.76
28.65
26.42
24.53
2.75
26.42
26.87
85
10.42
Operating margin%
15.42
13.64
13.28
10.60
8.58
10.41
8.39
7.87
6.56
5.94
21.77
7.87
9.49
34
5.60
Net margin%
0.40
3.11
3.31
5.20
6.92
6.18
6.83
7.42
4.51
1.81
12.50
6.18
4.85
94
9.241
P/E ratio (avg)x
31.00
31.34
37.17
40.60
39.40
40.04
40.99
41.05
42.38
49.63
17.46
41.05
40.32
81
7.844
EV/EBITx
27.27
29.47
28.38
30.65
30.35
30.31
27.23
26.77
23.71
23.72
20.81
26.77
27.82
70
29.63
FCF yield (avg)%
33.64
31.27
28.47
26.08
27.64
24.70
25.12
24.86
24.65
27.51
6.97
24.86
26.79
36
21.48
FCF margin%
7.42
7.90
9.54
10.34
13.02
10.99
9.38
7.22
4.24
5.33
3.31
7.22
8.64
63
0.466
FCF / Net incomex
2.181
2.450
2.584
2.495
2.898
3.224
3.211
3.428
3.576
4.169
1.251
3.428
3.055
75
7.18
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.78
0.40
0.40
49
22.97
Return on equity%
14.06
12.96
10.35
10.37
12.25
12.41
13.88
15.38
15.83
18.38
19.85
15.38
13.42
76
12.93
Return on assets%
27.46
25.58
25.81
27.88
25.90
23.71
21.88
23.01
25.00
25.99
11.37
23.71
25.69
27
1.44
EPS$
3.25
3.22
3.65
3.49
3.44
3.25
3.33
3.15
3.01
3.23
1.52
(1.28%)
1.55%
—
16.40
EPS growth%
24.98
27.92
28.30
28.93
27.45
27.35
28.93
31.45
32.93
30.80
6.26
30.80
28.62
11
1.03
Bookvalue per sh$
3.53
3.74
3.80
4.17
4.08
3.91
3.99
4.45
4.60
4.78
2.27
3.25%
4.32%
—
1.50
FCF per share$
2.49
2.60
3.05
3.39
3.62
4.25
4.67
4.89
5.33
5.15
2.44
7.29%
7.28%
—
1.92
Dividend per sh$
1.29
1.33
1.35
1.32
1.52
1.72
1.98
1.90
2.01
2.23
2.58
7.97%
5.38%
—
22.27
Div yield (avg)%
3.40
3.13
4.13
6.88
4.22
1.48
4.18
5.37
7.02
8.70
26.22
5.37
4.20
38
8.23
Payout ratio%
4.22
5.27
7.89
6.49
5.07
7.74
7.55
10.48
11.93
9.61
3.92
9.61
7.64
52
279.1
Shares (diluted)M
265.6
287.7
292.9
275.0
289.1
267.6
247.6
237.0
254.7
256.8
274.5
(2.34%)
1.00%
7
12.04
Buyback yield%
25.45
25.76
24.06
24.04
21.90
22.50
22.23
24.26
24.93
24.95
4.24
24.26
24.16
33
0.926
D/E ratiox
1.022
1.008
1.103
1.303
1.359
1.425
1.383
1.425
1.586
1.773
1.009
1.425
1.371
86
1.145
Enterprise value$B
0.471
0.457
0.421
0.413
0.442
0.469
0.473
0.467
0.443
0.442
1.100
0.01%
(2.04%)
59
0.389
LT debt$B
0.571
0.660
0.703
0.770
0.758
0.880
0.880
0.847
0.943
1.117
0.236
8.06%
8.14%
6
Revenue
$1.418B
7.91%
1.00×
Cost of revenue
$979.4M
8.11%
1.02×
Operating expenses
$238.8M
7.01%
0.92×
Cash and investments
16.87%
Spread over hurdle
20.70%