0.145
Revenue$B
0.969
0.967
0.992
1.012
1.009
1.010
1.042
1.045
1.055
1.061
0.151
1.00%
0.94%
65
16.42
Revenue growth%
1.91
2.33
4.11
5.65
3.17
3.63
5.33
6.25
8.83
8.66
17.95
6.25
4.72
69
6.29
Gross margin%
17.26
17.78
20.11
17.11
14.17
17.08
14.68
14.00
11.34
12.57
10.57
14.00
15.88
84
4.02
Operating margin%
8.44
10.77
11.39
11.65
14.12
15.94
16.59
16.51
16.41
15.67
5.01
16.41
14.89
37
27.70
Net margin%
9.26
10.49
12.81
11.27
13.92
12.37
12.53
12.80
13.52
13.48
12.20
12.80
12.67
12
33.90
P/E ratio (avg)x
46.39
53.77
58.30
64.40
72.23
70.32
71.32
75.21
78.81
91.75
34.33
75.21
70.82
46
24.53
EV/EBITx
32.05
36.74
34.75
37.75
41.43
44.27
46.02
44.11
50.01
52.63
9.040
46.02
42.77
29
23.04
FCF yield (avg)%
34.08
31.41
32.36
30.60
30.72
30.32
28.24
26.97
29.29
30.90
11.55
29.29
30.66
30
26.67
FCF margin%
20.75
20.96
18.07
16.06
15.33
16.20
14.23
11.58
12.12
10.24
3.81
12.12
15.69
63
0.892
FCF / Net incomex
0.622
0.642
0.684
0.665
0.617
0.558
0.550
0.516
0.486
0.523
1.322
0.523
0.587
39
19.70
ROIC%
28.84
25.86
23.98
23.74
24.54
24.67
23.82
25.31
27.74
27.85
22.93
25.31
24.99
32
24.74
Return on equity%
18.40
19.14
19.38
20.57
18.09
17.61
17.55
15.13
18.03
15.90
16.86
17.55
18.06
39
17.95
Return on assets%
7.51
8.57
7.83
9.26
11.39
12.95
15.92
18.29
19.90
19.78
11.63
18.29
12.17
37
2.73
EPS$
14.68
14.76
15.99
18.00
21.14
23.52
26.75
25.47
25.74
27.49
2.91
5.39%
7.45%
—
24.59
EPS growth%
11.72
11.89
12.94
11.96
13.87
16.06
15.04
13.83
14.45
12.97
16.70
14.45
13.40
60
7.95
Bookvalue per sh$
4.18
4.66
4.79
4.50
4.71
4.19
3.88
3.85
4.21
4.42
7.37
(1.24%)
0.82%
—
3.28
FCF per share$
11.76
12.54
11.62
10.53
9.77
9.10
9.27
8.73
9.15
9.26
6.33
(1.06%)
(1.83%)
—
7.64
Dividend per sh$
7.44
7.57
7.89
7.80
7.81
8.75
8.11
9.34
10.31
11.45
7.96
7.96%
5.66%
—
7.03
Div yield (avg)%
19.23
16.83
16.98
16.21
14.86
17.09
19.50
19.83
19.04
19.37
20.03
19.37
18.07
48
12.08
Payout ratio%
0.83
2.61
1.09
2.20
1.01
3.25
4.84
5.65
2.94
1.38
21.84
3.25
2.41
32
72.99
Shares (diluted)M
61.14
61.87
67.11
73.17
77.70
85.19
92.92
90.78
98.81
96.58
72.16
4.45%
3.94%
7
7.62
Buyback yield%
24.75
26.11
27.07
25.53
25.55
24.95
26.17
24.75
24.41
25.98
5.42
24.95
25.54
29
0.733
D/E ratiox
1.950
1.950
2.257
2.557
2.659
2.933
2.905
3.468
3.588
4.178
0.510
3.468
2.782
6
757.8
Enterprise value$M
147.2
151.7
169.9
178.7
172.2
183.0
183.4
183.2
173.8
202.3
107.3
3.27%
4.44%
37
0.324
LT debt$B
0.678
0.736
0.868
0.935
0.953
0.939
1.009
1.106
1.181
1.153
0.762
3.88%
7.30%
73
Revenue
$1.061B
0.94%
1.00×
Cost of revenue
$638.0M
0.75%
0.98×
Operating expenses
$121.1M
1.55%
1.06×
Cash and investments
18.51%
Goodwill & intangibles
18.31%