0.263
Revenue$B
1.137
1.133
1.150
1.168
1.148
1.142
1.144
1.172
1.152
1.141
0.293
(0.12%)
0.01%
93
28.63
Revenue growth%
13.30
14.73
14.63
13.42
13.58
11.10
10.51
9.00
8.10
11.06
3.52
10.51
12.20
89
2.70
Gross margin%
38.09
35.97
32.97
30.89
28.77
30.21
27.56
25.95
28.19
29.47
4.50
28.19
29.84
72
14.21
Operating margin%
26.92
23.99
23.38
24.19
25.85
25.15
22.83
20.55
18.17
20.14
5.13
20.55
23.69
18
9.75
Net margin%
10.84
8.07
7.16
4.29
1.67
2.42
0.69
1.46
1.90
1.37
22.72
1.46
2.16
48
36.16
P/E ratio (avg)x
13.88
13.85
15.37
18.20
18.83
21.99
22.96
23.33
23.24
27.47
31.49
23.24
20.41
85
23.22
EV/EBITx
18.47
21.94
23.74
27.71
33.17
40.09
39.11
41.51
49.90
51.99
37.08
41.51
36.14
17
25.78
FCF yield (avg)%
0.40
1.51
3.00
0.40
0.40
0.41
0.40
0.42
2.52
2.61
12.43
0.42
0.41
51
27.87
FCF margin%
6.79
4.12
1.20
0.40
0.40
2.43
2.19
4.75
4.53
3.93
5.50
3.93
3.18
46
1.499
FCF / Net incomex
1.837
1.998
1.981
1.789
1.679
1.763
1.692
1.571
1.531
1.353
1.759
1.571
1.727
46
4.57
ROIC%
23.28
20.40
21.11
21.20
22.10
20.98
22.02
21.53
20.07
18.62
16.74
20.98
21.16
62
22.63
Return on equity%
7.66
9.91
7.13
5.60
6.83
9.15
9.67
8.73
8.39
8.05
24.76
8.73
8.22
83
21.68
Return on assets%
21.41
22.94
20.97
22.05
19.16
16.25
16.36
13.94
11.97
13.81
2.94
13.94
17.76
69
1.04
EPS$
0.98
0.92
1.03
1.02
1.05
1.16
1.25
1.37
1.47
1.42
1.12
6.09%
5.36%
—
12.63
EPS growth%
16.36
13.91
14.03
13.97
13.97
12.79
12.61
10.26
11.36
13.27
11.03
12.61
13.59
54
0.59
Bookvalue per sh$
0.63
0.62
0.59
0.58
0.58
0.54
0.58
0.55
0.52
0.56
0.77
(0.83%)
(2.30%)
—
0.75
FCF per share$
1.75
1.65
1.80
1.95
1.94
2.08
2.00
1.83
1.83
1.70
0.95
(2.56%)
0.56%
—
0.89
Dividend per sh$
1.22
1.35
1.43
1.35
1.40
1.57
1.67
1.65
1.51
1.64
1.15
3.10%
2.21%
—
6.43
Div yield (avg)%
17.29
20.20
22.80
21.20
19.42
19.25
19.41
19.74
20.80
19.54
29.06
19.54
19.64
41
9.03
Payout ratio%
16.08
15.06
16.05
16.87
17.10
16.11
13.36
12.28
11.56
10.05
19.44
12.28
15.55
77
268.2
Shares (diluted)M
259.4
288.6
316.7
308.5
318.8
365.0
376.6
352.4
325.4
335.0
270.9
1.00%
2.38%
19
22.03
Buyback yield%
27.08
29.29
31.63
32.30
31.90
29.52
32.46
31.17
32.45
34.97
4.89
32.45
31.77
52
1.533
D/E ratiox
0.448
0.409
0.431
0.470
0.452
0.472
0.492
0.537
0.502
0.486
1.371
0.492
0.471
79
205.0
Enterprise value$M
535.9
617.5
645.1
633.1
642.0
599.7
568.2
527.3
515.4
490.6
737.4
(5.24%)
0.20%
47
0.653
LT debt$B
0.783
0.924
0.930
1.062
1.184
1.207
1.402
1.620
1.692
1.716
0.486
7.71%
8.70%
84
Revenue
$1.141B
0.01%
1.00×
Cost of revenue
$617.4M
(0.35%)
0.96×
Operating expenses
$204.8M
0.20%
1.02×
Cash and investments
16.16%
Spread over hurdle
13.33%