0.105
Revenue$B
0.619
0.683
0.734
0.786
0.856
0.931
0.993
1.054
1.140
1.239
0.111
7.68%
7.95%
84
15.37
Revenue growth%
29.30
26.35
25.65
22.88
23.24
25.46
23.25
21.95
24.57
23.14
20.35
23.25
23.91
41
23.38
Gross margin%
19.65
19.91
18.08
16.06
17.92
18.73
18.07
16.69
15.01
13.24
12.44
16.69
17.99
44
21.50
Operating margin%
7.00
8.92
9.39
12.25
14.99
15.24
16.42
19.40
20.43
21.18
27.72
19.40
15.11
82
6.23
Net margin%
28.00
30.30
30.58
28.36
29.94
29.96
31.92
31.43
33.22
35.72
27.94
31.92
30.44
93
35.07
P/E ratio (avg)x
9.678
8.568
8.508
8.498
7.659
7.318
6.616
5.766
5.776
5.255
25.42
5.776
7.488
18
36.60
EV/EBITx
34.67
32.82
32.33
32.99
32.13
29.30
27.58
27.97
28.36
30.74
10.35
28.36
31.44
32
15.60
FCF yield (avg)%
0.40
2.43
2.44
3.77
1.78
0.40
0.84
1.70
0.40
1.92
29.55
0.84
1.74
20
27.40
FCF margin%
12.81
14.96
17.74
18.74
16.30
13.34
12.73
11.81
10.99
12.36
29.48
12.36
13.07
26
1.268
FCF / Net incomex
1.421
1.500
1.678
1.881
2.180
2.491
2.792
3.340
3.521
4.132
1.008
3.340
2.336
15
9.46
ROIC%
9.86
11.79
14.11
15.30
15.89
15.87
18.61
18.38
19.18
18.44
24.79
18.44
15.88
83
19.43
Return on equity%
0.40
2.82
1.91
2.17
2.53
0.40
0.40
2.13
1.83
2.42
4.02
1.83
2.02
50
6.60
Return on assets%
0.40
3.12
1.97
0.40
1.05
0.40
0.40
1.17
0.40
0.44
2.90
0.40
0.42
8
0.74
EPS$
2.01
1.96
1.99
2.05
2.20
2.15
2.34
2.66
3.03
3.60
0.78
10.30%
6.12%
—
20.62
EPS growth%
22.05
19.63
17.40
17.51
19.68
18.10
15.65
14.95
13.82
15.93
27.46
15.65
17.45
82
1.35
Bookvalue per sh$
0.99
1.05
0.96
1.08
1.03
1.13
1.08
1.09
1.08
1.02
0.58
(0.24%)
0.29%
—
0.56
FCF per share$
0.84
0.84
0.80
0.73
0.72
0.77
0.77
0.70
0.69
0.75
0.73
0.79%
(1.37%)
—
0.96
Dividend per sh$
0.59
0.60
0.57
0.56
0.57
0.56
0.60
0.64
0.58
0.60
1.31
0.92%
(0.36%)
—
6.83
Div yield (avg)%
15.84
17.63
15.82
18.37
15.81
16.10
16.97
16.86
19.67
21.96
14.85
16.97
16.91
73
2.22
Payout ratio%
2.46
0.40
0.54
2.77
3.42
4.09
1.81
2.72
1.21
2.17
27.33
2.17
2.32
16
341.8
Shares (diluted)M
446.0
416.8
453.4
429.5
451.0
429.3
438.1
474.5
502.1
510.9
323.8
2.52%
2.44%
5
11.03
Buyback yield%
23.60
25.90
27.49
28.54
30.97
28.55
25.81
25.92
23.81
25.35
12.74
25.81
25.91
62
1.222
D/E ratiox
0.119
0.117
0.112
0.105
0.101
0.092
0.103
0.097
0.100
0.111
0.281
0.100
0.104
81
123.7
Enterprise value$M
851.6
760.6
836.8
811.2
714.6
652.5
568.6
619.1
592.3
642.0
844.1
(2.12%)
(2.62%)
40
0.065
LT debt$B
0.823
0.878
0.866
0.909
0.868
0.977
0.950
1.086
1.243
1.447
0.078
10.76%
6.86%
9
Revenue
$1.239B
7.95%
1.00×
Cost of revenue
$641.0M
7.91%
1.00×
Operating expenses
$245.4M
8.09%
1.01×
Cash and investments
18.54%