0.493
Revenue$B
1.074
1.079
1.104
1.115
1.133
1.186
1.208
1.221
1.281
1.285
0.509
2.54%
2.22%
7
5.21
Revenue growth%
31.25
31.40
30.11
30.91
32.63
30.02
30.92
33.77
35.65
36.93
16.78
33.77
31.32
41
15.65
Gross margin%
16.41
14.15
15.46
16.62
13.73
11.93
12.96
12.21
12.38
9.40
10.73
12.21
13.34
70
14.92
Operating margin%
10.90
11.59
10.46
9.81
11.22
11.48
13.76
10.98
8.36
9.01
12.69
10.98
10.94
39
16.31
Net margin%
16.80
15.74
18.46
17.05
18.67
20.95
19.38
19.57
20.50
19.31
16.77
19.57
18.99
64
25.85
P/E ratio (avg)x
10.73
11.19
10.31
9.718
10.39
10.89
9.981
9.376
9.180
9.258
31.00
9.376
10.15
53
27.85
EV/EBITx
43.73
40.53
43.72
46.99
48.77
46.77
50.20
55.78
60.15
60.25
21.36
55.78
47.88
66
26.43
FCF yield (avg)%
19.76
22.71
21.68
18.88
17.23
16.92
18.52
16.63
16.06
15.57
21.16
16.63
17.88
72
9.27
FCF margin%
1.83
3.27
5.98
8.33
9.47
12.26
12.70
15.28
14.20
12.04
15.75
12.70
10.76
83
0.856
FCF / Net incomex
0.799
0.806
0.782
0.800
0.868
0.771
0.746
0.711
0.770
0.809
1.142
0.770
0.791
45
15.57
ROIC%
22.55
23.72
23.23
24.45
25.18
23.60
26.53
26.81
25.79
28.60
9.82
26.53
24.82
70
11.33
Return on equity%
3.64
5.72
3.41
2.02
3.14
4.27
2.22
1.19
1.75
0.40
27.51
1.75
2.68
38
9.63
Return on assets%
31.05
32.26
31.03
29.79
30.36
31.38
31.91
33.99
35.75
38.13
20.99
33.99
31.65
75
24.02
EPS$
15.37
16.90
16.23
15.21
16.65
16.04
14.95
16.00
16.22
15.88
26.08
(0.93%)
(0.02%)
—
24.12
EPS growth%
24.82
23.89
24.64
25.59
26.86
27.30
29.29
30.00
30.21
33.19
23.17
30.00
27.08
40
26.94
Bookvalue per sh$
50.55
57.76
66.23
63.86
74.16
77.42
88.15
90.28
105.26
114.40
10.09
9.06%
10.41%
—
23.63
FCF per share$
24.81
26.41
29.72
29.33
28.04
25.91
29.04
29.57
27.18
27.90
21.55
(0.10%)
1.02%
—
5.47
Dividend per sh$
9.38
9.55
8.71
8.09
7.97
8.45
8.88
8.58
8.91
8.82
23.43
2.05%
(0.76%)
—
17.42
Div yield (avg)%
10.35
10.04
8.08
8.75
7.14
9.70
10.28
7.61
10.05
12.65
11.97
10.05
9.87
76
25.35
Payout ratio%
24.66
23.86
21.24
22.72
22.88
20.97
19.72
20.93
21.88
19.74
20.57
20.93
21.56
6
60.69
Shares (diluted)M
72.82
80.97
91.59
97.73
100.2
117.8
135.5
150.5
149.1
177.7
59.80
12.14%
9.00%
68
22.93
Buyback yield%
16.83
18.19
19.20
21.31
20.16
19.19
17.13
15.05
16.71
14.24
11.93
16.71
17.66
46
0.666
D/E ratiox
0.204
0.223
0.204
0.224
0.243
0.230
0.243
0.261
0.290
0.273
1.367
0.261
0.236
53
0.212
Enterprise value$B
0.860
0.875
0.926
0.949
1.068
1.193
1.242
1.205
1.440
1.384
1.181
5.32%
6.75%
12
684.4
LT debt$M
557.0
580.6
600.5
659.5
679.6
646.2
596.5
649.4
595.4
648.3
501.6
(0.94%)
1.96%
60
Revenue
$1.285B
2.22%
1.00×
Cost of revenue
$883.6M
2.58%
1.04×
Operating expenses
$250.6M
1.75%
0.96×
Goodwill & intangibles
17.02%
Cash and investments
16.61%
Spread over hurdle
(0.25%)