0.160
Revenue$B
0.865
0.882
0.901
0.925
0.975
0.996
1.043
1.094
1.145
1.201
0.169
4.26%
3.74%
11
19.74
Revenue growth%
23.47
25.15
24.87
24.66
21.75
20.89
23.10
21.53
20.59
18.89
3.35
20.89
22.42
81
28.99
Gross margin%
24.42
21.96
21.25
19.71
17.41
20.13
18.20
19.04
16.92
18.51
4.92
18.51
19.38
55
13.52
Operating margin%
18.65
19.41
18.04
19.57
16.67
14.83
17.42
17.34
16.82
17.53
21.29
17.34
17.48
16
21.94
Net margin%
18.68
20.72
21.31
18.91
17.06
14.57
17.39
15.80
18.30
21.27
15.35
17.39
18.49
67
13.65
P/E ratio (avg)x
17.78
16.47
18.82
17.45
20.00
19.36
21.75
22.74
25.14
26.03
21.29
22.74
19.68
7
9.705
EV/EBITx
11.49
12.45
13.51
14.75
15.69
14.86
14.58
15.81
16.75
16.28
20.57
15.81
14.80
75
21.58
FCF yield (avg)%
33.25
35.76
35.47
35.29
34.55
36.37
38.18
36.15
37.80
37.88
19.62
37.80
35.96
88
25.13
FCF margin%
8.55
6.99
5.93
7.18
4.56
7.38
4.70
5.97
8.00
7.22
4.76
7.22
7.09
32
1.329
FCF / Net incomex
0.594
0.558
0.557
0.565
0.539
0.570
0.644
0.660
0.726
0.689
0.338
0.660
0.582
12
4.52
ROIC%
17.62
19.61
21.01
22.68
22.36
20.25
20.69
21.42
23.13
22.19
9.67
21.42
21.22
38
14.56
Return on equity%
15.48
17.41
19.81
18.61
21.38
23.23
22.21
24.13
25.48
23.16
19.98
23.23
21.79
9
16.88
Return on assets%
5.18
6.00
4.45
4.60
2.06
2.73
4.74
6.37
6.02
5.95
23.79
5.95
4.96
46
0.41
EPS$
1.24
1.37
1.42
1.61
1.57
1.52
1.55
1.69
1.86
2.06
0.42
5.57%
4.89%
—
9.36
EPS growth%
12.74
10.13
7.85
10.70
7.71
6.65
4.67
3.27
4.63
6.39
18.67
4.67
7.18
80
0.86
Bookvalue per sh$
1.60
1.51
1.57
1.55
1.67
1.66
1.51
1.54
1.71
1.88
0.67
2.44%
1.71%
—
0.95
FCF per share$
2.64
2.53
2.87
2.93
3.49
3.91
3.97
4.48
4.35
4.54
2.92
5.45%
7.47%
—
2.26
Dividend per sh$
2.20
2.14
2.42
2.63
2.67
2.61
2.76
3.21
3.62
3.42
1.13
5.05%
4.80%
—
5.95
Div yield (avg)%
20.00
18.75
18.53
21.03
21.86
23.70
21.88
22.07
24.95
23.89
6.04
23.70
21.87
75
13.01
Payout ratio%
26.21
23.42
20.93
20.13
18.25
16.09
13.74
13.89
14.63
13.25
14.71
13.89
17.17
13
367.5
Shares (diluted)M
559.4
611.1
599.6
647.6
621.9
651.7
708.1
700.3
816.4
954.4
352.7
8.94%
6.54%
32
8.41
Buyback yield%
26.14
27.35
25.03
23.98
24.33
26.92
27.36
28.47
28.57
27.42
6.20
27.42
27.13
5
0.500
D/E ratiox
1.057
1.151
1.176
1.203
1.130
1.195
1.272
1.110
1.071
1.030
1.623
1.110
1.141
70
833.4
Enterprise value$M
308.6
320.8
327.8
378.8
392.3
383.3
376.8
397.6
415.1
405.3
731.1
0.66%
2.21%
42
1.319
LT debt$B
1.440
1.528
1.737
1.970
1.972
2.044
2.266
2.427
2.925
3.381
0.477
11.38%
10.84%
20
Revenue
$1.201B
3.74%
1.00×
Cost of revenue
$591.4M
3.84%
1.01×
Operating expenses
$273.5M
3.98%
1.02×
Property and equipment
18.19%
Goodwill & intangibles
16.50%
Cash and investments
16.29%
Spread over hurdle
11.97%