0.732
Revenue$B
0.689
0.740
0.805
0.869
0.936
1.002
1.077
1.130
1.202
1.307
0.770
6.89%
7.17%
31
26.79
Revenue growth%
14.96
12.79
14.59
17.50
15.13
14.08
16.90
19.10
20.22
18.36
3.23
18.36
16.02
65
7.15
Gross margin%
1.23
1.85
4.73
3.71
3.61
3.01
0.40
0.40
0.61
0.40
15.75
0.40
1.54
59
20.14
Operating margin%
6.34
6.04
6.18
3.27
0.92
0.40
2.63
1.62
2.06
4.66
17.33
2.06
2.95
28
8.56
Net margin%
22.91
22.29
21.15
22.68
19.78
19.45
21.83
22.16
23.14
25.36
26.88
22.16
22.22
58
34.23
P/E ratio (avg)x
57.05
60.53
59.85
58.99
60.65
63.90
71.40
70.95
73.91
86.26
31.57
71.40
62.27
83
23.89
EV/EBITx
16.33
16.71
16.21
16.68
16.49
15.75
15.10
15.46
17.20
18.47
33.77
15.75
16.41
56
9.49
FCF yield (avg)%
31.00
32.93
33.74
36.33
35.45
35.05
36.58
35.05
33.18
33.15
3.56
35.05
34.39
37
28.34
FCF margin%
30.15
30.14
28.04
30.51
30.96
33.12
30.33
30.89
30.85
31.11
8.91
30.89
30.68
50
1.162
FCF / Net incomex
0.168
0.180
0.182
0.175
0.190
0.179
0.160
0.139
0.124
0.130
1.127
0.139
0.171
53
13.77
ROIC%
20.65
23.20
21.98
24.96
24.24
24.58
24.06
25.87
27.30
24.77
23.81
24.77
24.41
73
29.62
Return on equity%
3.84
4.76
6.33
6.47
7.95
6.29
6.77
5.74
3.96
4.58
22.74
5.74
6.02
93
10.51
Return on assets%
0.68
3.31
2.28
1.63
2.14
2.05
3.56
2.38
5.36
7.05
28.15
3.56
2.33
70
2.30
EPS$
1.73
1.60
1.59
1.64
1.46
1.60
1.63
1.67
1.84
1.86
2.50
4.87%
0.71%
—
15.22
EPS growth%
13.80
15.39
14.83
14.80
12.44
11.72
8.91
7.91
5.21
2.52
12.44
7.91
12.08
37
2.10
Bookvalue per sh$
4.61
4.67
4.71
5.22
4.86
4.84
4.54
4.81
5.33
5.45
8.30
2.31%
1.65%
—
8.67
FCF per share$
4.95
4.97
5.02
4.63
5.20
5.94
5.61
5.85
6.02
6.64
1.92
4.99%
3.14%
—
6.70
Dividend per sh$
11.18
13.23
12.70
14.59
17.27
19.62
19.10
22.07
24.97
25.96
8.03
8.49%
9.67%
—
4.63
Div yield (avg)%
14.05
13.66
15.54
15.06
17.15
19.89
21.93
20.02
20.02
20.05
29.49
20.02
18.52
42
5.44
Payout ratio%
23.72
22.12
23.90
25.75
22.83
25.08
28.04
29.65
32.27
30.93
5.45
29.65
25.42
76
74.31
Shares (diluted)M
109.7
97.25
97.77
90.56
84.48
79.04
74.19
78.39
86.01
78.91
76.84
(1.35%)
(2.26%)
64
5.55
Buyback yield%
22.98
21.72
19.41
19.87
17.46
16.22
18.21
17.45
16.96
16.70
11.62
16.96
17.83
15
0.308
D/E ratiox
0.402
0.431
0.407
0.379
0.414
0.447
0.500
0.565
0.636
0.625
1.377
0.565
0.439
62
187.6
Enterprise value$M
221.4
230.6
252.7
261.7
251.1
221.3
207.2
187.5
197.9
217.9
570.3
(2.79%)
(0.06%)
48
0.396
LT debt$B
0.344
0.390
0.437
0.491
0.535
0.610
0.586
0.651
0.630
0.688
1.275
5.18%
8.13%
64
Revenue
$1.307B
7.17%
1.00×
Cost of revenue
$914.6M
7.17%
1.00×
Operating expenses
$264.1M
6.78%
0.96×
Goodwill & intangibles
17.03%
Cash and investments
15.98%
Spread over hurdle
(1.52%)