0.724
Revenue$B
0.557
0.592
0.649
0.696
0.765
0.827
0.890
0.952
1.054
1.155
0.791
8.59%
8.53%
30
20.70
Revenue growth%
18.02
16.40
18.27
17.51
16.62
15.54
18.22
17.94
19.05
18.79
10.53
18.22
17.98
7
20.83
Gross margin%
6.72
6.96
9.20
11.31
11.81
9.74
11.77
9.00
10.04
9.98
27.00
9.98
9.86
52
23.91
Operating margin%
12.98
12.97
12.28
9.60
7.84
6.43
4.71
6.17
4.72
3.16
22.61
4.72
7.13
8
14.91
Net margin%
34.21
36.56
34.33
34.65
31.99
32.48
29.80
32.50
32.02
30.29
13.23
32.02
32.49
43
34.24
P/E ratio (avg)x
19.36
18.79
20.15
17.92
19.54
19.51
19.95
20.39
19.75
17.32
7.587
19.75
19.52
9
32.42
EV/EBITx
46.89
54.17
59.63
56.34
63.27
67.27
75.31
87.41
99.35
100.4
11.93
87.41
65.27
14
15.65
FCF yield (avg)%
2.69
0.84
0.71
0.40
0.40
2.66
1.24
3.93
6.74
4.72
3.65
3.93
1.95
19
5.90
FCF margin%
22.26
21.79
18.80
20.72
22.31
19.42
21.09
22.23
24.08
22.57
20.90
22.23
22.01
37
1.459
FCF / Net incomex
1.696
1.889
2.063
2.237
2.371
2.624
2.874
3.156
3.239
3.144
0.255
3.144
2.497
73
19.53
ROIC%
17.73
18.48
20.41
22.64
23.76
22.49
19.83
20.81
20.27
18.59
12.14
20.27
20.34
10
18.99
Return on equity%
6.71
5.70
8.51
7.97
6.91
5.39
6.18
3.27
4.37
6.28
5.47
5.39
6.23
27
24.03
Return on assets%
19.82
19.92
20.70
20.76
22.17
24.51
25.38
23.25
23.45
21.50
11.13
23.45
21.83
45
2.11
EPS$
2.68
2.77
2.88
2.72
2.43
2.50
2.22
2.06
1.79
1.65
2.29
(7.43%)
(5.58%)
—
9.43
EPS growth%
26.15
27.98
26.63
26.74
29.12
30.75
33.52
34.21
33.49
34.92
28.05
33.52
29.93
61
1.72
Bookvalue per sh$
3.90
4.03
4.54
5.00
5.66
5.70
5.24
5.45
6.01
5.81
2.71
0.52%
3.27%
—
3.75
FCF per share$
1.55
1.60
1.89
1.94
2.13
2.36
2.70
3.16
3.74
3.70
3.17
11.69%
10.95%
—
2.91
Dividend per sh$
1.42
1.34
1.28
1.32
1.31
1.28
1.12
1.18
1.29
1.14
3.13
(2.82%)
(1.54%)
—
22.20
Div yield (avg)%
19.81
19.33
19.78
20.82
23.00
22.28
19.36
21.71
22.40
24.47
5.66
22.28
21.26
27
26.56
Payout ratio%
0.40
2.80
5.52
6.06
8.36
5.41
4.26
5.03
5.69
8.51
27.21
5.41
5.46
75
208.6
Shares (diluted)M
256.4
255.7
275.0
276.2
276.0
281.1
266.2
280.1
317.2
315.2
206.6
2.69%
1.99%
33
13.74
Buyback yield%
14.10
15.75
13.48
15.19
17.52
14.71
13.93
14.91
13.06
10.81
20.64
13.93
14.40
86
0.338
D/E ratiox
1.452
1.242
1.100
1.008
0.932
0.900
0.860
0.908
0.919
0.936
1.470
0.908
0.934
95
1.006
Enterprise value$B
0.081
0.076
0.085
0.080
0.090
0.088
0.088
0.093
0.098
0.109
1.228
3.79%
2.41%
86
1.138
LT debt$B
1.475
1.486
1.724
1.816
1.900
2.002
1.926
1.990
1.923
2.162
0.204
2.62%
3.59%
11
Revenue
$1.155B
8.53%
1.00×
Cost of revenue
$808.5M
8.53%
1.00×
Operating expenses
$245.7M
9.41%
1.08×
Cash and investments
21.39%
Spread over hurdle
(1.63%)