0.460
Revenue$B
0.520
0.570
0.625
0.666
0.715
0.788
0.845
0.926
1.009
1.090
0.513
8.81%
8.63%
19
27.26
Revenue growth%
0.40
2.41
1.89
3.33
0.87
0.40
2.44
4.44
1.81
0.40
28.06
1.81
1.85
26
10.07
Gross margin%
5.08
4.96
6.72
7.57
7.69
6.61
5.42
3.45
1.34
0.81
17.55
3.45
5.25
46
21.30
Operating margin%
19.86
22.86
20.96
20.62
19.90
20.34
22.49
21.95
24.19
21.43
11.13
21.95
21.20
69
7.06
Net margin%
18.14
17.21
17.98
15.66
16.94
19.63
22.62
19.93
20.93
21.48
12.30
20.93
18.89
90
8.106
P/E ratio (avg)x
21.12
21.46
21.61
22.39
21.57
19.49
19.96
18.03
17.04
16.47
32.75
18.03
20.54
87
32.01
EV/EBITx
12.53
13.92
14.08
15.64
17.84
18.03
19.99
22.57
24.72
27.48
14.16
22.57
17.93
88
14.43
FCF yield (avg)%
23.55
21.71
18.92
21.50
23.86
26.15
25.12
28.08
25.84
26.11
18.17
26.11
24.49
77
19.83
FCF margin%
22.49
23.37
21.37
20.06
20.49
21.96
21.97
23.16
21.09
19.37
26.28
21.96
21.66
16
0.960
FCF / Net incomex
0.757
0.768
0.673
0.663
0.643
0.610
0.569
0.568
0.499
0.515
0.967
0.568
0.626
45
25.34
ROIC%
11.98
11.82
9.99
10.00
9.05
8.19
8.93
9.43
10.74
12.90
19.89
9.43
9.99
26
11.51
Return on equity%
26.57
29.47
31.74
34.09
32.33
30.24
28.64
29.80
31.83
31.40
10.09
30.24
30.82
92
24.06
Return on assets%
20.51
21.36
22.32
19.69
17.21
15.26
12.54
9.79
11.72
13.77
6.07
12.54
16.24
91
6.05
EPS$
2.02
1.96
2.23
2.26
2.66
2.96
2.88
3.15
3.17
3.61
6.77
6.26%
6.76%
—
19.91
EPS growth%
25.77
26.04
23.79
20.89
21.56
20.31
20.19
20.71
22.62
23.63
4.55
20.71
22.09
63
8.57
Bookvalue per sh$
9.70
10.16
11.30
13.05
14.03
13.26
12.93
13.62
13.02
13.76
1.90
(0.39%)
4.53%
—
6.58
FCF per share$
7.73
7.37
7.32
8.18
8.65
9.96
9.97
11.64
12.94
14.00
5.61
10.10%
6.32%
—
3.93
Dividend per sh$
0.76
0.76
0.65
0.62
0.58
0.53
0.46
0.44
0.44
0.42
2.38
(6.32%)
(7.18%)
—
5.46
Div yield (avg)%
10.00
10.05
12.41
12.40
12.47
10.60
8.26
9.27
6.63
3.69
23.75
8.26
10.03
62
13.29
Payout ratio%
18.73
18.61
20.84
21.56
22.27
20.78
23.32
23.46
23.67
25.03
19.00
23.46
21.91
84
61.01
Shares (diluted)M
36.73
32.92
29.87
31.24
29.75
30.47
26.45
27.50
29.66
31.07
62.73
0.87%
(2.80%)
74
4.73
Buyback yield%
4.86
7.23
8.76
6.72
4.26
2.65
0.90
2.30
1.21
0.41
15.03
1.21
3.46
58
1.516
D/E ratiox
0.771
0.730
0.680
0.717
0.731
0.744
0.786
0.704
0.724
0.736
0.433
0.736
0.731
33
747.5
Enterprise value$M
345.6
302.0
290.2
285.9
246.5
252.6
224.3
216.4
194.5
195.4
120.1
(4.54%)
(6.85%)
55
0.645
LT debt$B
0.470
0.555
0.607
0.677
0.692
0.659
0.776
0.839
0.947
1.072
0.155
9.15%
8.46%
11
Revenue
$1.090B
8.63%
1.00×
Cost of revenue
$653.9M
8.51%
0.99×
Operating expenses
$112.4M
9.06%
1.04×
Cash and investments
19.19%
Goodwill & intangibles
14.83%
Spread over hurdle
18.56%