0.241
Revenue$B
0.662
0.731
0.805
0.869
0.957
1.012
1.110
1.171
1.272
1.388
0.247
7.71%
8.51%
50
7.17
Revenue growth%
26.70
27.00
29.42
27.87
26.42
28.04
30.60
27.71
25.42
28.17
19.62
28.04
27.79
20
22.98
Gross margin%
11.88
10.53
7.57
6.12
6.87
9.19
7.08
4.97
2.26
1.73
22.95
4.97
6.98
32
7.88
Operating margin%
8.57
6.48
6.22
3.29
4.78
4.39
4.46
3.52
1.02
0.77
13.40
3.52
4.43
25
22.85
Net margin%
17.49
16.84
14.62
16.20
16.93
16.15
17.79
19.14
21.61
23.17
14.29
19.14
17.21
7
31.11
P/E ratio (avg)x
35.48
34.42
37.26
39.38
34.59
31.31
30.85
31.57
34.31
33.62
31.35
31.57
34.36
64
16.68
EV/EBITx
32.02
29.30
29.31
31.78
30.79
28.36
28.75
31.32
33.87
35.78
8.038
31.32
31.06
85
13.61
FCF yield (avg)%
14.08
11.86
9.79
11.03
13.28
15.03
14.33
16.47
18.10
16.57
4.05
16.47
14.20
69
12.08
FCF margin%
15.52
17.54
18.58
18.01
15.54
18.27
15.86
16.33
15.60
16.88
14.16
16.33
16.60
17
1.387
FCF / Net incomex
2.484
2.967
3.216
3.605
3.672
4.352
5.162
6.236
6.181
6.327
1.645
6.181
4.012
5
4.13
ROIC%
9.23
10.46
13.24
14.59
15.24
18.03
15.17
15.95
14.38
16.32
28.97
15.95
14.88
22
29.41
Return on equity%
4.54
5.12
3.42
3.66
6.12
7.20
4.80
5.48
8.39
6.37
29.47
6.37
5.30
5
23.30
Return on assets%
11.68
13.70
12.96
14.48
14.12
16.04
18.28
18.34
16.24
14.73
9.95
16.24
14.61
9
36.35
EPS$
13.25
14.50
15.16
16.40
16.35
17.54
18.90
17.86
19.33
19.18
37.73
3.25%
4.39%
—
29.01
EPS growth%
32.57
31.38
30.31
28.39
26.28
25.68
28.12
28.91
30.63
28.67
19.43
28.67
28.79
94
12.87
Bookvalue per sh$
29.05
29.69
32.59
32.72
30.29
30.17
27.48
30.39
30.59
34.00
36.78
2.34%
2.26%
—
16.22
FCF per share$
17.44
18.66
18.54
17.40
17.89
19.43
21.95
23.97
23.08
24.88
19.52
6.82%
4.23%
—
31.31
Dividend per sh$
22.64
22.43
24.08
20.87
19.65
18.66
17.18
18.02
18.97
17.80
7.47
(1.96%)
(1.93%)
—
13.43
Div yield (avg)%
17.98
15.48
16.56
17.95
15.84
15.13
16.76
18.07
20.08
22.75
16.63
18.07
17.35
41
12.82
Payout ratio%
14.13
12.07
14.07
14.85
12.38
13.67
14.69
11.88
9.87
9.65
9.33
11.88
13.03
41
33.99
Shares (diluted)M
27.49
28.13
29.95
31.54
32.32
28.71
28.67
24.68
23.76
24.75
35.52
(5.20%)
(1.03%)
65
26.35
Buyback yield%
2.06
0.40
1.81
0.40
0.40
1.83
3.22
3.01
1.38
2.74
2.45
2.74
1.82
92
1.628
D/E ratiox
2.283
2.326
2.540
2.500
2.831
2.909
2.770
2.766
2.951
2.987
1.213
2.909
2.768
75
0.966
Enterprise value$B
1.280
1.264
1.401
1.543
1.506
1.408
1.385
1.438
1.342
1.317
0.671
(2.65%)
(0.64%)
63
0.282
LT debt$B
1.652
1.784
1.933
2.012
2.231
2.217
2.202
2.143
2.123
2.309
1.527
0.69%
4.63%
50
Revenue
$1.388B
8.51%
1.00×
Cost of revenue
$812.4M
8.89%
1.04×
Operating expenses
$216.3M
7.62%
0.92×
Cash and investments
16.15%
Spread over hurdle
18.77%