2.225
Revenue$B
1.474
1.573
1.688
1.810
1.998
2.125
2.327
2.577
2.753
2.969
2.287
8.25%
8.26%
39
26.84
Revenue growth%
13.62
16.50
16.46
16.11
16.82
17.15
16.40
13.86
16.68
17.98
12.36
16.68
16.48
65
14.40
Gross margin%
11.63
11.74
11.51
9.89
8.45
9.92
7.63
8.28
7.18
6.07
18.25
7.63
9.17
38
22.74
Operating margin%
17.25
17.30
18.08
16.05
17.13
19.18
21.22
18.45
20.72
22.87
3.71
20.72
18.26
15
8.59
Net margin%
0.40
0.40
1.88
2.39
0.40
2.65
2.63
1.63
0.40
0.40
8.10
1.63
1.01
33
15.87
P/E ratio (avg)x
13.27
12.85
12.72
11.91
10.62
10.65
10.52
11.27
11.57
10.05
7.056
10.65
11.42
36
11.35
EV/EBITx
29.33
28.46
29.39
31.58
37.01
42.12
47.65
55.17
63.36
73.80
18.36
55.17
39.56
73
13.98
FCF yield (avg)%
5.19
4.47
3.64
1.61
0.40
0.40
3.31
6.23
4.70
6.58
19.45
4.70
4.06
61
17.77
FCF margin%
5.39
7.92
6.85
8.33
7.18
7.54
7.70
8.72
10.09
7.27
25.58
7.70
7.62
61
1.423
FCF / Net incomex
0.595
0.664
0.723
0.721
0.752
0.872
1.003
1.011
1.018
1.078
1.233
1.011
0.812
56
5.56
ROIC%
22.45
24.39
27.31
29.08
29.36
29.22
27.61
26.15
24.66
25.06
3.96
26.15
26.73
27
29.85
Return on equity%
3.96
1.85
0.40
1.62
0.40
0.48
0.40
2.41
0.40
0.40
23.65
0.40
0.44
85
24.04
Return on assets%
15.45
17.55
16.86
16.23
17.51
19.60
19.22
21.92
21.89
20.84
24.89
20.84
18.38
52
2.19
EPS$
2.81
3.17
3.71
4.15
4.39
4.94
5.41
5.80
6.74
7.04
2.37
9.91%
10.42%
—
16.98
EPS growth%
30.36
32.03
29.66
30.98
29.64
31.92
29.23
27.75
26.11
25.99
26.27
27.75
29.65
59
3.18
Bookvalue per sh$
7.29
6.85
7.17
7.43
7.06
6.15
6.16
5.75
5.73
5.54
8.26
(4.75%)
(2.39%)
—
1.62
FCF per share$
1.21
1.18
1.27
1.21
1.18
1.28
1.18
1.16
1.06
0.98
3.29
(3.69%)
(3.10%)
—
8.37
Dividend per sh$
2.28
2.21
2.18
2.28
2.17
2.36
2.13
2.03
2.24
2.55
9.07
3.27%
0.41%
—
15.22
Div yield (avg)%
5.95
3.93
3.15
0.40
0.40
0.40
1.05
3.08
3.92
2.32
29.82
2.32
2.70
37
10.33
Payout ratio%
5.71
7.61
7.73
9.43
11.30
13.47
12.03
12.37
13.14
12.78
10.23
12.78
11.66
36
73.95
Shares (diluted)M
92.46
102.4
104.3
103.3
113.6
115.7
122.5
126.4
134.5
152.5
77.90
6.06%
5.02%
26
18.81
Buyback yield%
25.31
24.08
26.92
27.49
26.07
26.66
25.52
24.17
21.75
19.85
5.73
24.17
25.42
8
0.142
D/E ratiox
0.223
0.260
0.286
0.339
0.348
0.418
0.422
0.461
0.495
0.568
0.273
0.461
0.383
19
2.730
Enterprise value$B
3.716
3.944
4.594
4.611
4.841
5.246
5.455
5.402
5.209
5.244
1.343
1.61%
3.54%
31
1.275
LT debt$B
1.094
1.174
1.094
1.172
1.246
1.169
1.291
1.404
1.430
1.484
2.286
3.56%
1.85%
40
Revenue
$2.969B
8.26%
1.00×
Cost of revenue
$1.735B
8.60%
1.03×
Operating expenses
$496.6M
8.15%
0.99×
Cash and investments
16.47%
Spread over hurdle
17.02%