0.151
Revenue$B
1.331
1.386
1.475
1.570
1.637
1.708
1.830
1.935
2.017
2.095
0.166
5.05%
4.91%
25
6.65
Revenue growth%
13.99
13.72
13.77
13.51
12.17
10.22
8.01
8.93
7.11
8.07
28.68
8.07
11.19
24
25.79
Gross margin%
24.55
25.30
26.35
27.42
25.55
22.74
24.76
24.98
25.15
26.19
26.01
24.98
25.23
49
2.96
Operating margin%
12.09
14.46
13.52
12.39
10.81
12.52
10.14
12.46
10.89
8.86
7.47
10.89
12.24
70
10.82
Net margin%
27.34
30.16
30.13
32.24
34.31
32.30
33.10
35.24
37.21
38.32
20.21
35.24
32.70
53
21.38
P/E ratio (avg)x
45.98
52.31
61.44
70.83
67.61
68.85
74.17
82.29
79.81
91.65
14.52
79.81
69.84
54
11.98
EV/EBITx
9.593
9.873
10.25
10.84
11.67
10.58
10.06
10.94
9.749
10.23
15.85
10.23
10.24
39
16.07
FCF yield (avg)%
31.96
30.65
28.62
28.53
27.69
29.23
26.57
26.03
23.36
21.04
4.22
26.03
28.11
47
22.99
FCF margin%
19.27
20.62
21.37
19.52
19.89
20.35
22.09
23.03
23.61
26.20
19.56
23.03
21.00
91
0.969
FCF / Net incomex
0.892
1.001
1.096
1.125
1.059
1.211
1.144
1.302
1.243
1.358
0.674
1.243
1.135
10
12.18
ROIC%
11.00
9.25
12.17
12.06
12.99
11.17
9.58
10.62
12.88
13.24
9.96
11.17
11.62
35
4.62
Return on equity%
24.35
24.26
21.69
21.22
24.15
26.45
28.95
30.51
32.89
32.29
21.51
30.51
25.40
80
11.58
Return on assets%
8.07
10.99
12.05
10.99
9.86
11.55
11.95
12.95
10.14
12.53
21.73
11.95
11.27
21
5.99
EPS$
14.79
15.49
14.98
12.93
12.08
12.77
11.61
12.07
11.87
12.39
6.65
0.51%
(1.57%)
—
8.21
EPS growth%
22.77
22.62
19.91
17.03
19.62
22.32
23.44
23.92
21.39
24.33
19.92
23.44
22.47
86
15.49
Bookvalue per sh$
14.29
12.36
10.65
9.22
9.53
8.06
7.55
6.99
6.27
5.78
2.46
(9.51%)
(9.52%)
—
3.62
FCF per share$
15.15
16.00
15.16
14.33
13.22
12.01
11.89
11.95
11.60
12.53
8.07
(1.07%)
(2.10%)
—
2.96
Dividend per sh$
7.26
8.23
8.17
8.61
9.10
9.47
9.23
9.54
11.00
10.09
8.30
2.08%
3.24%
—
6.00
Div yield (avg)%
18.85
20.25
18.76
19.19
21.86
22.76
25.68
25.25
25.90
27.07
29.54
25.68
22.31
89
2.87
Payout ratio%
33.70
33.42
31.96
33.97
31.13
31.38
28.46
28.56
28.01
29.72
17.64
28.56
31.26
49
37.39
Shares (diluted)M
41.03
47.20
48.42
50.02
47.70
54.64
61.15
64.37
73.49
78.65
37.67
10.52%
7.90%
54
13.97
Buyback yield%
11.35
11.15
10.07
7.18
8.74
11.16
12.35
9.74
10.41
10.98
7.33
10.98
10.70
11
0.904
D/E ratiox
1.775
1.835
2.091
2.198
2.170
2.214
2.166
2.185
2.338
2.616
0.744
2.214
2.178
62
1.106
Enterprise value$B
0.714
0.726
0.847
0.870
0.974
1.149
1.370
1.551
1.844
1.861
0.662
13.84%
10.97%
34
0.848
LT debt$B
2.851
2.824
2.996
3.112
3.488
3.355
3.520
4.177
4.228
4.327
1.089
4.41%
4.91%
36
Revenue
$2.095B
4.91%
1.00×
Cost of revenue
$1.100B
4.74%
0.98×
Operating expenses
$473.3M
5.46%
1.05×
Cash and investments
15.63%
Spread over hurdle
(4.31%)