0.065
Revenue$B
0.960
0.953
0.941
0.929
0.950
0.952
0.962
0.978
0.998
1.020
0.069
1.43%
0.72%
89
25.20
Revenue growth%
9.06
11.47
13.55
15.01
13.66
16.33
14.83
17.19
19.01
18.19
16.86
17.19
14.92
38
5.31
Gross margin%
25.11
23.89
22.68
25.20
23.07
25.20
28.15
28.55
28.58
28.39
29.29
28.39
25.20
94
7.52
Operating margin%
22.39
19.53
21.64
22.01
24.74
25.66
25.14
23.88
24.99
27.18
5.65
25.14
24.31
75
10.67
Net margin%
6.09
4.50
7.37
9.34
8.76
7.85
8.84
9.16
7.34
6.43
12.85
7.85
7.61
78
23.10
P/E ratio (avg)x
12.60
12.22
11.44
11.56
11.15
10.93
10.57
11.43
12.87
13.39
23.43
11.43
11.50
88
25.76
EV/EBITx
9.029
8.763
9.123
10.53
11.35
12.76
13.28
13.43
14.77
16.88
8.005
13.43
12.05
91
20.18
FCF yield (avg)%
15.65
17.47
17.40
14.43
16.10
15.40
14.08
15.67
13.67
13.96
19.36
14.08
15.52
45
22.56
FCF margin%
8.23
7.02
7.81
7.89
9.56
6.69
9.35
7.07
8.67
6.80
9.30
7.07
7.85
78
0.485
FCF / Net incomex
0.844
0.915
0.907
1.060
1.084
1.166
1.290
1.510
1.516
1.559
0.247
1.510
1.125
8
5.88
ROIC%
0.40
0.40
0.40
0.40
0.40
2.33
4.74
1.74
2.37
2.93
11.71
2.37
1.07
91
11.02
Return on equity%
28.22
30.40
32.14
31.23
32.70
32.79
34.27
34.38
34.62
36.88
12.63
34.38
32.74
7
27.53
Return on assets%
11.27
13.45
15.86
17.24
20.10
19.68
21.27
22.02
19.02
21.07
21.79
21.07
19.35
80
1.46
EPS$
0.97
1.00
1.03
1.17
1.35
1.40
1.56
1.85
2.08
2.27
1.50
10.91%
9.12%
—
10.56
EPS growth%
29.60
31.24
29.34
27.05
29.78
32.60
34.72
34.45
33.54
30.97
18.56
33.54
31.10
94
1.36
Bookvalue per sh$
2.65
2.33
2.41
2.23
2.18
2.29
2.16
2.36
2.29
2.11
3.02
(0.64%)
(2.75%)
—
2.84
FCF per share$
3.71
4.36
4.45
4.33
4.26
4.51
5.13
5.72
5.62
6.15
1.36
7.66%
6.29%
—
3.02
Dividend per sh$
3.36
3.27
3.28
3.31
3.37
3.60
4.22
4.04
4.77
5.19
3.71
9.03%
5.59%
—
13.44
Div yield (avg)%
26.09
28.57
27.68
30.44
28.50
30.05
30.17
31.03
33.93
36.14
17.70
31.03
30.11
27
7.91
Payout ratio%
8.29
10.30
10.62
12.63
12.05
13.25
11.65
12.42
13.47
12.31
15.64
12.42
12.18
45
109.5
Shares (diluted)M
87.83
85.33
87.90
89.31
94.33
84.39
74.24
76.70
67.66
68.79
110.6
(6.12%)
(3.03%)
81
22.46
Buyback yield%
28.46
30.41
30.13
30.13
32.23
33.66
31.05
33.76
32.51
35.03
17.05
33.66
31.64
74
1.619
D/E ratiox
0.572
0.530
0.575
0.552
0.578
0.603
0.573
0.542
0.601
0.557
0.343
0.573
0.572
72
447.8
Enterprise value$M
264.9
289.5
276.2
284.8
313.4
336.9
394.4
464.7
517.6
498.3
642.0
9.72%
6.22%
84
671.9
LT debt$M
243.9
226.8
242.5
256.1
251.8
246.8
268.5
270.7
263.6
275.8
714.4
1.84%
1.86%
52
Revenue
$1.020B
0.72%
1.00×
Cost of revenue
$640.7M
0.98%
1.03×
Operating expenses
$148.7M
0.07%
0.94×
Cash and investments
15.57%
Goodwill & intangibles
15.13%
Spread over hurdle
19.37%