0.480
Revenue$B
0.836
0.853
0.872
0.905
0.924
0.931
0.959
0.999
1.022
1.038
0.507
2.35%
2.27%
11
7.46
Revenue growth%
18.38
18.44
15.78
15.91
12.95
13.83
11.52
9.13
10.39
12.46
22.96
11.52
13.39
46
22.05
Gross margin%
15.32
18.04
15.32
16.80
15.52
15.65
13.07
14.27
13.40
12.03
29.65
13.40
15.32
43
2.01
Operating margin%
33.39
36.25
38.30
39.72
37.10
38.79
38.26
38.57
41.04
43.02
16.66
38.79
38.43
46
12.95
Net margin%
19.45
17.52
19.11
17.52
18.25
18.57
17.81
17.53
15.95
15.41
22.60
17.53
17.67
13
36.68
P/E ratio (avg)x
44.89
46.47
42.06
46.26
50.55
56.14
58.64
66.33
64.39
71.62
28.61
64.39
53.35
45
34.08
EV/EBITx
26.86
29.42
30.36
28.72
27.19
24.30
26.64
27.91
29.49
26.21
37.79
26.64
27.55
34
15.76
FCF yield (avg)%
10.52
11.11
12.36
13.13
11.78
11.01
11.96
13.59
10.79
8.08
8.89
11.01
11.45
6
5.78
FCF margin%
14.55
13.31
14.24
13.89
14.20
17.06
18.05
16.39
14.40
15.34
21.91
16.39
14.48
93
0.526
FCF / Net incomex
1.182
1.303
1.309
1.273
1.366
1.376
1.652
1.846
2.053
2.041
0.537
1.846
1.371
27
22.60
ROIC%
27.53
28.98
30.26
30.15
30.41
27.47
27.13
29.82
29.37
29.52
21.24
29.37
29.44
14
8.53
Return on equity%
11.64
9.38
10.14
8.15
5.62
8.44
11.24
10.02
11.91
14.60
22.89
11.24
10.08
32
4.73
Return on assets%
15.98
18.38
15.76
13.46
15.67
15.18
17.44
16.75
16.62
15.74
17.52
16.62
15.87
7
16.06
EPS$
19.07
19.95
17.61
16.95
14.90
13.26
12.68
11.46
10.19
9.03
17.03
(9.53%)
(8.22%)
—
7.60
EPS growth%
12.19
12.15
13.19
14.62
16.60
19.36
17.43
17.40
16.32
16.52
9.06
17.40
16.42
56
20.41
Bookvalue per sh$
24.71
29.56
31.61
34.71
37.85
37.05
36.98
39.58
46.72
53.71
18.42
7.25%
9.04%
—
17.37
FCF per share$
10.06
10.92
10.62
11.05
10.46
11.43
12.59
14.46
16.73
15.89
12.62
8.72%
6.24%
—
17.92
Dividend per sh$
4.05
3.49
3.03
3.13
3.24
3.26
3.54
3.57
3.20
3.43
21.44
1.14%
(3.16%)
—
5.75
Div yield (avg)%
7.56
5.69
5.94
3.59
2.63
0.50
0.40
0.40
0.40
0.40
29.97
0.40
1.57
85
8.31
Payout ratio%
29.45
27.28
28.18
27.16
25.34
27.15
24.57
25.23
25.61
27.29
28.04
25.61
27.15
44
33.39
Shares (diluted)M
39.43
37.87
37.02
42.77
40.95
41.69
42.19
43.74
44.35
43.59
34.16
1.26%
1.53%
22
22.58
Buyback yield%
23.70
22.19
23.62
25.21
23.25
25.98
26.84
26.65
25.39
22.41
27.23
25.98
24.45
50
0.670
D/E ratiox
1.062
0.989
0.959
0.916
0.988
0.913
0.904
0.981
1.007
0.883
1.694
0.913
0.970
39
0.871
Enterprise value$B
0.839
0.897
0.974
0.952
0.999
1.152
1.296
1.441
1.598
1.874
1.105
13.41%
9.48%
12
0.237
LT debt$B
0.756
0.826
0.806
0.922
0.889
0.961
1.047
1.119
1.181
1.164
1.005
5.53%
5.12%
51
Revenue
$1.038B
2.27%
1.00×
Cost of revenue
$722.3M
2.50%
1.02×
Operating expenses
$203.5M
1.52%
0.93×
Cash and investments
15.76%
Spread over hurdle
21.76%