0.993
Revenue$B
0.846
0.872
0.900
0.920
0.926
0.921
0.948
0.978
0.992
0.998
1.112
1.51%
1.83%
34
12.84
Revenue growth%
31.05
28.73
27.74
27.21
27.01
28.13
27.38
28.82
30.12
31.72
2.47
28.82
28.43
64
26.33
Gross margin%
10.89
12.87
15.32
13.69
14.32
13.25
13.28
11.95
12.22
11.86
2.16
12.22
13.06
82
7.22
Operating margin%
16.39
15.78
15.10
13.72
16.57
18.90
17.78
19.38
17.77
19.96
22.47
18.90
17.17
53
22.34
Net margin%
9.55
7.98
9.43
11.52
13.32
14.09
11.60
10.03
9.66
7.02
19.87
10.03
9.85
27
12.15
P/E ratio (avg)x
18.82
17.62
15.49
14.91
13.81
12.64
11.82
11.43
11.03
10.51
23.14
11.43
13.22
7
15.34
EV/EBITx
23.02
27.27
27.25
28.22
33.33
34.18
34.17
34.74
38.06
45.39
23.93
34.74
33.75
94
15.57
FCF yield (avg)%
13.88
14.13
17.02
15.51
18.00
16.61
16.47
17.19
14.98
12.82
17.88
16.47
15.99
66
26.78
FCF margin%
4.45
5.78
7.33
10.01
7.50
8.53
10.17
7.59
7.62
8.42
4.81
8.42
7.61
10
1.595
FCF / Net incomex
0.912
0.823
0.874
0.861
0.846
0.891
0.791
0.783
0.686
0.665
1.268
0.783
0.835
65
28.30
ROIC%
0.40
2.08
2.09
2.07
2.42
1.21
4.16
4.66
5.83
4.25
28.72
4.25
2.26
81
4.97
Return on equity%
16.28
15.79
18.05
18.56
16.82
15.05
12.92
10.99
10.65
10.06
23.43
10.99
15.42
95
26.11
Return on assets%
15.48
13.15
14.69
12.80
13.78
11.91
12.43
9.86
8.06
7.47
22.53
9.86
12.61
22
11.20
EPS$
5.68
6.20
6.34
6.26
6.25
6.14
7.08
6.75
6.90
7.86
11.56
4.69%
4.71%
—
5.28
EPS growth%
16.53
16.44
13.68
12.39
12.14
12.48
13.66
13.31
11.74
13.00
5.62
13.00
13.15
20
2.23
Bookvalue per sh$
11.51
10.38
10.14
9.70
10.60
10.54
10.18
10.31
9.34
8.83
9.27
(3.59%)
(1.44%)
—
7.16
FCF per share$
3.28
3.32
3.70
3.88
3.71
3.77
3.33
3.43
3.18
3.06
8.57
(3.75%)
(0.57%)
—
9.53
Dividend per sh$
3.97
3.85
4.43
4.31
4.10
3.90
4.39
5.05
5.19
5.76
2.17
7.03%
4.47%
—
29.30
Div yield (avg)%
37.58
36.96
35.04
37.74
35.62
33.88
36.19
35.46
35.28
35.79
25.37
35.46
35.71
9
28.66
Payout ratio%
26.08
27.74
25.90
23.91
24.56
26.41
29.20
29.63
26.92
28.32
27.36
28.32
26.66
57
73.00
Shares (diluted)M
98.03
115.8
126.5
136.1
133.6
152.9
164.3
175.0
170.4
173.0
74.12
5.31%
7.17%
12
4.37
Buyback yield%
18.99
19.49
20.29
18.93
16.66
14.36
15.02
12.36
15.00
16.40
7.94
15.00
16.53
94
1.187
D/E ratiox
1.078
1.096
1.205
1.217
1.199
1.426
1.663
1.824
1.942
2.306
0.887
1.824
1.322
34
227.7
Enterprise value$M
272.3
286.3
300.0
288.3
265.7
266.1
256.1
253.5
231.4
218.6
74.68
(3.83%)
(1.89%)
70
127.9
LT debt$M
333.6
388.2
409.5
413.4
431.7
430.4
416.9
422.6
430.4
515.6
184.8
3.62%
5.86%
79
Revenue
$998.1M
1.83%
1.00×
Cost of revenue
$457.6M
1.94%
1.01×
Operating expenses
$206.4M
1.84%
1.00×
Cash and investments
18.01%
Spread over hurdle
21.45%