0.096
Revenue$B
1.070
1.067
1.088
1.112
1.133
1.163
1.207
1.228
1.256
1.309
0.099
2.92%
2.42%
53
19.98
Revenue growth%
29.81
28.82
29.31
31.22
29.34
29.04
31.22
28.87
28.00
26.74
11.44
28.87
29.18
17
29.86
Gross margin%
18.78
21.47
22.05
21.92
19.92
17.99
16.43
17.62
16.59
18.71
23.97
17.62
18.75
43
24.12
Operating margin%
31.23
32.20
32.30
29.54
31.80
34.00
31.80
30.52
33.30
33.92
3.08
33.30
32.00
93
6.86
Net margin%
0.40
2.29
3.18
0.76
3.50
2.86
3.64
1.42
0.40
0.40
12.75
1.42
1.85
14
10.61
P/E ratio (avg)x
26.90
25.76
28.16
31.40
34.07
35.99
35.74
34.14
34.44
33.62
11.80
34.44
33.85
75
13.85
EV/EBITx
8.372
7.654
7.827
6.781
6.156
6.613
6.424
5.585
5.838
5.114
30.23
5.838
6.518
93
7.23
FCF yield (avg)%
1.35
1.97
3.16
2.06
0.40
0.40
0.40
0.40
2.72
4.37
3.25
0.40
1.66
9
11.30
FCF margin%
27.66
24.92
22.27
19.99
21.15
18.98
16.77
19.24
18.18
15.28
6.50
18.18
19.61
91
0.118
FCF / Net incomex
0.754
0.752
0.682
0.638
0.670
0.664
0.614
0.595
0.554
0.619
1.631
0.614
0.651
28
16.52
ROIC%
9.39
7.73
8.14
9.92
9.71
12.39
12.91
10.51
12.64
11.37
20.22
12.39
10.21
59
17.91
Return on equity%
10.36
11.82
12.27
10.17
12.93
11.46
9.97
11.61
10.69
13.21
3.19
11.46
11.53
22
15.78
Return on assets%
8.58
5.84
8.08
8.92
9.52
12.27
10.86
9.20
9.51
10.53
15.24
10.53
9.35
16
7.25
EPS$
7.90
7.60
7.54
7.79
7.12
6.78
7.10
6.60
6.26
6.39
7.65
(2.15%)
(3.41%)
—
21.89
EPS growth%
12.45
12.58
13.98
11.96
10.75
10.72
10.03
9.80
7.80
10.49
23.84
10.03
10.73
67
3.08
Bookvalue per sh$
6.03
7.08
7.59
8.27
9.38
9.85
10.53
12.03
13.86
13.02
5.39
6.78%
9.46%
—
2.25
FCF per share$
3.64
3.22
3.55
3.27
3.00
2.89
2.73
2.96
3.05
3.39
4.85
2.45%
(0.90%)
—
2.37
Dividend per sh$
3.22
3.59
4.05
4.28
4.04
4.26
4.41
4.89
5.27
5.88
6.49
7.81%
7.12%
—
18.71
Div yield (avg)%
22.18
22.00
22.46
23.70
21.05
21.69
21.39
23.59
24.46
21.83
11.98
21.83
22.09
8
4.11
Payout ratio%
24.88
26.29
27.74
26.21
27.20
24.92
23.25
25.44
25.25
22.77
6.79
24.92
25.34
59
112.9
Shares (diluted)M
126.9
114.1
99.80
99.77
105.7
102.8
102.9
90.59
98.03
104.1
114.7
(0.31%)
(0.99%)
68
16.76
Buyback yield%
15.93
14.22
14.10
11.55
13.48
14.56
14.23
17.19
14.72
15.26
12.42
14.72
14.39
95
1.489
D/E ratiox
0.541
0.562
0.580
0.598
0.665
0.604
0.629
0.588
0.609
0.678
0.781
0.609
0.601
47
794.2
Enterprise value$M
849.1
886.1
803.4
767.0
830.0
785.6
864.4
940.3
836.6
795.9
923.1
(0.84%)
(1.53%)
53
70.52
LT debt$M
103.7
116.5
125.8
134.1
158.3
165.4
180.4
215.6
235.9
237.7
319.9
8.47%
9.58%
43
Revenue
$1.309B
2.42%
1.00×
Cost of revenue
$903.0M
2.28%
0.99×
Operating expenses
$267.0M
2.73%
1.03×
Cash and investments
16.15%
Spread over hurdle
33.39%