0.734
Revenue$B
0.644
0.673
0.725
0.768
0.833
0.893
0.942
0.997
1.069
1.152
0.765
6.70%
6.47%
6
22.63
Revenue growth%
4.68
3.30
0.92
0.40
0.40
0.40
0.66
0.40
2.55
3.11
18.93
0.66
0.79
15
11.37
Gross margin%
26.64
26.74
24.85
26.64
24.52
26.53
25.40
26.63
29.05
29.95
10.76
26.63
26.64
42
4.39
Operating margin%
29.28
28.80
30.32
28.94
28.64
30.71
33.63
31.92
34.92
33.60
28.98
33.60
30.52
81
24.71
Net margin%
18.45
16.95
14.77
14.08
16.70
15.03
13.46
16.15
18.10
19.20
20.45
16.15
16.43
62
31.50
P/E ratio (avg)x
24.59
24.26
21.44
19.73
20.99
18.41
18.21
16.79
15.20
16.46
18.96
16.79
19.07
24
8.315
EV/EBITx
44.07
43.97
45.25
47.50
43.75
42.15
38.49
40.91
37.26
36.76
8.502
38.49
42.95
26
17.16
FCF yield (avg)%
11.34
10.00
9.20
10.67
9.78
7.72
8.49
7.04
9.30
7.29
9.28
7.72
9.25
11
25.93
FCF margin%
0.40
0.87
0.40
2.92
4.59
4.13
1.76
1.10
1.56
3.09
26.66
1.76
1.66
60
0.555
FCF / Net incomex
0.994
0.993
1.162
1.222
1.216
1.228
1.294
1.434
1.672
1.754
0.131
1.434
1.225
17
7.69
ROIC%
24.06
23.21
22.35
20.68
22.27
21.33
22.21
23.79
21.41
19.31
26.42
21.41
22.24
18
9.49
Return on equity%
23.49
25.84
24.99
22.53
21.99
22.81
20.24
19.37
18.70
20.03
3.49
20.03
22.26
13
17.69
Return on assets%
22.80
21.59
23.14
21.61
18.99
17.96
20.26
17.32
17.21
19.60
27.15
17.96
19.93
70
7.40
EPS$
20.50
20.73
19.40
22.46
24.65
24.42
25.97
27.21
28.11
32.09
8.28
5.42%
5.16%
—
19.88
EPS growth%
4.81
3.69
3.95
1.04
0.40
2.99
5.59
8.57
6.43
7.08
28.00
6.43
4.38
32
16.85
Bookvalue per sh$
10.20
11.81
11.04
10.84
11.13
10.39
10.08
11.17
11.20
12.90
13.66
3.01%
3.91%
—
9.94
FCF per share$
8.00
7.97
7.74
7.49
8.01
8.52
9.51
10.58
10.97
12.75
3.29
9.75%
4.69%
—
10.24
Dividend per sh$
3.59
3.73
3.49
3.61
3.49
3.97
3.75
4.03
4.58
5.22
9.84
8.37%
2.81%
—
13.31
Div yield (avg)%
21.58
22.38
23.71
22.11
25.05
25.31
28.04
25.90
28.00
28.68
18.25
28.00
25.18
30
12.66
Payout ratio%
20.19
19.35
20.36
19.22
16.53
15.25
17.54
15.77
17.14
16.79
24.13
16.79
17.34
35
45.14
Shares (diluted)M
61.18
62.08
67.61
72.44
74.92
83.35
80.77
71.55
74.49
81.81
43.76
1.78%
3.75%
70
22.92
Buyback yield%
11.78
13.28
12.40
9.95
11.32
8.77
10.52
8.57
9.31
7.34
26.00
8.77
10.23
34
0.257
D/E ratiox
0.312
0.332
0.322
0.344
0.335
0.370
0.340
0.320
0.348
0.356
1.275
0.348
0.338
10
0.803
Enterprise value$B
1.278
1.428
1.503
1.613
1.540
1.429
1.355
1.560
1.487
1.545
0.571
0.07%
1.09%
41
1.144
LT debt$B
1.126
0.963
0.997
1.009
1.027
1.088
1.074
1.156
1.210
1.070
0.789
0.84%
(0.66%)
41
Revenue
$1.152B
6.47%
1.00×
Cost of revenue
$518.3M
6.66%
1.02×
Operating expenses
$260.6M
6.46%
1.00×
Cash and investments
17.48%
Property and equipment
15.71%
Spread over hurdle
15.72%