0.374
Revenue$B
1.037
1.080
1.099
1.136
1.188
1.238
1.245
1.251
1.296
1.329
0.388
2.27%
2.68%
66
4.74
Revenue growth%
28.87
27.05
27.83
25.56
26.68
29.46
32.31
33.17
34.27
33.35
14.21
33.17
29.17
41
3.24
Gross margin%
18.27
17.34
15.40
15.70
13.90
10.95
12.99
11.23
11.25
8.56
12.15
11.23
13.45
88
4.76
Operating margin%
13.23
13.69
13.36
15.97
15.36
16.67
18.06
19.74
18.13
19.95
4.91
18.13
16.32
23
29.50
Net margin%
4.05
2.46
5.02
4.83
4.61
6.18
7.27
10.16
8.62
7.11
5.28
7.27
5.60
13
26.80
P/E ratio (avg)x
23.24
20.99
22.38
20.87
20.54
21.04
19.91
18.53
20.70
21.42
9.346
20.70
20.93
11
35.94
EV/EBITx
34.81
33.82
30.30
30.77
30.87
32.97
32.18
30.89
31.68
29.76
21.01
31.68
31.29
86
11.83
FCF yield (avg)%
11.48
10.67
8.01
8.84
8.90
10.67
10.78
13.06
13.11
12.70
24.13
12.70
10.73
26
29.28
FCF margin%
24.87
27.54
29.39
27.34
26.09
25.99
23.94
22.97
21.88
19.96
16.74
22.97
25.43
40
1.233
FCF / Net incomex
0.962
0.995
0.961
0.926
0.865
0.927
0.873
0.829
0.947
0.938
0.792
0.927
0.932
73
16.00
ROIC%
14.71
17.59
15.74
18.72
17.06
18.49
20.61
22.13
22.49
24.52
20.61
22.13
18.61
80
25.34
Return on equity%
0.40
2.55
5.50
2.98
3.77
3.91
6.76
9.27
7.73
5.79
8.32
6.76
4.71
50
10.23
Return on assets%
6.29
5.95
6.82
7.17
4.24
6.12
5.25
2.90
2.25
3.59
11.05
3.59
5.60
79
6.07
EPS$
2.29
2.29
2.60
2.64
2.77
3.05
2.82
2.84
2.95
2.90
6.76
0.97%
2.82%
—
3.66
EPS growth%
14.48
15.35
15.01
14.60
14.23
15.43
16.43
18.17
19.98
19.18
2.39
18.17
15.39
35
2.62
Bookvalue per sh$
3.52
4.04
4.15
4.01
4.26
4.91
5.38
6.25
7.08
8.24
6.89
14.09%
9.72%
—
1.81
FCF per share$
1.20
1.24
1.28
1.31
1.21
1.13
1.14
1.07
1.18
1.26
5.11
0.86%
0.85%
—
2.70
Dividend per sh$
5.86
7.04
7.95
9.38
11.21
12.98
12.98
15.36
15.61
16.73
2.06
8.33%
11.24%
—
3.81
Div yield (avg)%
10.13
12.80
15.26
12.64
12.11
9.40
6.80
4.51
3.43
0.77
28.25
4.51
9.77
72
12.36
Payout ratio%
5.06
3.38
2.44
0.49
0.40
0.40
1.08
3.76
1.44
3.00
25.87
1.44
1.94
84
75.03
Shares (diluted)M
81.80
88.75
83.81
91.16
88.31
80.82
82.45
75.39
76.16
69.46
72.52
(4.69%)
(1.39%)
36
8.15
Buyback yield%
20.11
21.37
21.61
18.62
20.45
21.30
19.57
17.19
19.81
19.39
21.10
19.57
19.96
73
1.447
D/E ratiox
0.342
0.375
0.389
0.375
0.425
0.438
0.454
0.434
0.449
0.477
0.609
0.449
0.429
57
788.6
Enterprise value$M
637.8
574.1
552.7
574.5
636.8
673.3
722.7
683.4
739.7
780.8
277.7
4.16%
0.79%
76
0.452
LT debt$B
0.890
0.882
0.898
0.863
0.933
1.075
1.061
1.029
1.131
1.135
1.073
4.01%
3.72%
93
Revenue
$1.329B
2.68%
1.00×
Cost of revenue
$765.2M
2.52%
0.98×
Operating expenses
$231.2M
2.81%
1.01×
Cash and investments
17.02%
Property and equipment
16.56%
Spread over hurdle
42.90%