0.407
Revenue$B
0.875
0.947
0.984
1.061
1.150
1.246
1.298
1.399
1.503
1.569
0.444
6.41%
6.59%
66
12.55
Revenue growth%
8.70
11.65
11.87
12.43
12.78
13.95
16.17
14.97
12.84
10.66
11.33
13.95
12.60
59
6.04
Gross margin%
4.76
2.94
1.09
0.40
2.64
1.98
4.85
4.10
6.33
7.74
21.02
4.85
3.52
15
16.97
Operating margin%
14.27
16.42
16.09
15.98
15.15
14.82
16.94
15.82
18.62
17.81
2.92
16.94
16.04
79
11.46
Net margin%
34.31
31.86
34.49
36.94
38.32
37.49
38.56
37.64
37.28
39.40
4.80
37.64
37.38
95
17.53
P/E ratio (avg)x
21.20
23.19
24.27
22.51
21.68
19.65
20.64
18.86
18.22
17.07
10.13
18.86
20.92
62
32.05
EV/EBITx
19.03
19.14
21.83
22.21
22.58
23.98
22.65
25.81
24.25
27.09
7.036
24.25
22.62
12
11.45
FCF yield (avg)%
3.07
3.23
1.45
0.40
0.40
0.40
0.40
1.58
2.88
4.17
12.76
1.58
1.51
18
12.32
FCF margin%
29.22
31.81
34.05
35.66
34.14
36.91
39.39
36.52
37.89
38.60
11.88
37.89
36.09
90
0.426
FCF / Net incomex
0.630
0.722
0.796
0.772
0.782
0.805
0.915
0.905
1.064
1.175
1.691
0.915
0.801
11
12.71
ROIC%
29.11
32.07
31.26
32.25
29.97
31.23
29.52
30.40
27.57
26.62
24.00
29.52
30.18
72
11.52
Return on equity%
7.71
9.71
11.38
14.03
13.04
11.93
9.56
9.92
11.42
11.61
27.70
11.42
11.40
87
16.33
Return on assets%
7.84
6.63
9.58
9.04
8.11
7.01
9.41
7.76
9.77
7.83
6.65
7.83
7.97
81
0.36
EPS$
0.49
0.44
0.48
0.48
0.43
0.45
0.44
0.46
0.49
0.49
0.39
2.46%
(0.97%)
—
29.12
EPS growth%
19.18
18.46
20.50
18.81
19.00
18.79
16.90
15.94
15.94
17.35
26.57
16.90
18.63
78
0.62
Bookvalue per sh$
0.71
0.67
0.74
0.66
0.60
0.65
0.57
0.54
0.47
0.44
0.83
(5.83%)
(5.09%)
—
0.66
FCF per share$
0.77
0.83
0.81
0.88
0.84
0.87
0.81
0.84
0.86
0.94
1.64
2.29%
1.74%
—
0.47
Dividend per sh$
1.40
1.28
1.27
1.19
1.03
1.10
1.09
1.06
0.93
0.90
1.10
(2.69%)
(3.52%)
—
4.45
Div yield (avg)%
14.46
14.76
13.89
12.06
13.95
12.94
12.60
14.76
13.60
12.64
13.75
12.94
13.75
77
15.68
Payout ratio%
24.95
27.57
30.56
27.67
30.03
32.17
29.52
29.78
30.89
31.24
29.92
30.89
29.90
91
1.012
Shares (diluted)B
1.239
1.396
1.420
1.449
1.354
1.275
1.187
1.291
1.435
1.376
1.001
0.32%
1.64%
58
21.18
Buyback yield%
20.50
20.23
20.17
18.79
19.06
18.38
17.26
14.32
11.86
10.44
16.02
14.32
18.58
21
1.747
D/E ratiox
1.214
1.187
1.101
1.005
0.981
0.878
0.872
0.783
0.674
0.626
1.202
0.783
0.930
78
1.880
Enterprise value$B
2.489
2.401
2.327
2.435
2.650
2.610
2.519
2.896
3.037
3.334
1.456
4.70%
3.56%
72
1.971
LT debt$B
1.214
1.040
1.122
1.182
1.196
1.233
1.233
1.142
1.054
1.042
1.590
(2.73%)
(2.29%)
7
Revenue
$1.569B
6.59%
1.00×
Cost of revenue
$878.6M
6.64%
1.00×
Operating expenses
$328.5M
6.23%
0.97×
Cash and investments
15.90%
Spread over hurdle
53.03%