0.947
Revenue$B
1.592
1.587
1.629
1.663
1.725
1.752
1.810
1.816
1.851
1.906
1.031
2.02%
2.08%
86
11.75
Revenue growth%
17.11
16.09
13.99
14.42
12.04
13.74
12.94
12.53
9.65
12.41
2.39
12.53
13.34
92
25.24
Gross margin%
9.53
6.89
5.46
4.07
1.89
4.48
2.93
3.81
4.21
4.10
27.08
4.10
4.15
77
3.25
Operating margin%
20.09
20.54
17.64
18.72
18.00
16.28
19.16
19.21
17.79
18.44
7.01
18.44
18.58
77
6.43
Net margin%
27.23
25.89
27.81
28.08
25.45
26.34
24.07
23.09
22.97
20.62
24.46
23.09
25.67
35
13.73
P/E ratio (avg)x
9.221
10.18
11.51
12.76
13.81
14.80
17.41
17.69
19.19
22.20
25.30
17.69
14.31
43
10.85
EV/EBITx
22.09
24.58
26.06
25.00
24.03
25.09
28.19
32.57
32.78
33.90
36.39
32.57
25.57
92
13.48
FCF yield (avg)%
18.49
21.05
20.16
21.07
19.28
17.74
18.89
19.03
18.81
19.11
17.24
18.89
19.07
35
21.66
FCF margin%
18.80
19.37
19.86
20.82
18.83
18.83
18.34
17.43
18.39
15.54
8.66
18.34
18.81
23
0.324
FCF / Net incomex
0.636
0.659
0.593
0.504
0.464
0.481
0.486
0.509
0.435
0.414
0.407
0.481
0.495
10
7.52
ROIC%
19.23
18.10
19.65
21.69
20.68
20.99
22.42
19.76
22.24
21.39
26.38
21.39
20.83
79
25.92
Return on equity%
31.61
31.38
31.58
30.92
28.38
27.16
25.85
26.08
28.26
30.86
10.49
27.16
29.62
45
15.36
Return on assets%
20.44
19.64
22.38
23.09
25.42
26.52
25.61
26.17
26.26
26.53
25.05
26.26
25.51
92
3.69
EPS$
9.97
9.30
8.89
9.15
8.35
9.32
9.02
8.34
7.43
8.24
3.78
(0.27%)
(2.29%)
—
24.21
EPS growth%
7.96
7.36
7.71
5.96
8.70
9.65
8.00
9.86
10.11
12.29
20.60
9.86
8.35
92
5.61
Bookvalue per sh$
3.66
3.76
4.21
4.36
4.18
4.74
5.35
5.38
6.06
7.12
8.53
11.25%
7.44%
—
9.65
FCF per share$
13.96
14.49
16.55
19.21
18.60
21.09
19.53
19.26
20.12
20.89
9.89
2.35%
4.40%
—
5.64
Dividend per sh$
2.03
1.85
1.80
1.59
1.39
1.37
1.40
1.47
1.51
1.40
5.07
0.07%
(4.85%)
—
24.38
Div yield (avg)%
14.65
14.96
12.47
13.56
11.71
12.14
14.02
11.31
14.29
17.25
6.92
14.02
13.79
82
29.37
Payout ratio%
22.06
22.58
23.50
22.81
23.64
22.56
22.53
22.85
23.42
24.52
20.05
22.85
22.83
78
61.70
Shares (diluted)M
47.30
40.62
34.62
35.88
34.82
31.73
32.92
34.82
33.08
28.62
63.45
(3.84%)
(6.27%)
50
15.63
Buyback yield%
7.80
10.38
10.53
13.33
10.93
12.78
15.00
16.39
16.35
18.62
6.65
16.35
13.05
41
0.150
D/E ratiox
1.029
1.174
1.182
1.379
1.372
1.533
1.810
2.021
2.252
2.479
1.728
2.021
1.456
87
1.336
Enterprise value$B
1.632
1.521
1.467
1.377
1.480
1.394
1.356
1.303
1.333
1.404
1.287
(1.06%)
(1.76%)
91
0.178
LT debt$B
0.249
0.255
0.286
0.283
0.295
0.278
0.259
0.285
0.271
0.262
1.014
(2.33%)
0.03%
76
Revenue
$1.906B
2.08%
1.00×
Cost of revenue
$972.9M
2.06%
1.00×
Operating expenses
$345.2M
2.53%
1.05×
Cash and investments
19.98%
Spread over hurdle
35.42%