0.741
Revenue$B
0.866
0.930
1.007
1.061
1.134
1.206
1.270
1.389
1.496
1.568
0.819
6.69%
6.69%
82
13.07
Revenue growth%
17.29
17.61
17.35
17.89
20.71
17.88
16.39
15.70
13.00
12.01
22.17
15.70
17.32
44
20.53
Gross margin%
13.71
12.65
9.76
11.56
9.82
9.05
9.95
12.39
11.83
10.33
2.28
10.33
10.94
25
26.21
Operating margin%
22.96
21.37
18.85
20.64
19.51
18.87
21.41
21.08
20.46
20.74
7.99
20.74
20.69
14
21.54
Net margin%
12.55
15.23
12.27
9.30
7.53
6.93
7.53
10.30
12.46
11.93
12.31
10.30
11.11
49
28.29
P/E ratio (avg)x
38.62
44.08
45.65
51.24
57.48
64.16
76.36
91.10
100.0
107.9
34.70
91.10
60.82
66
34.27
EV/EBITx
22.35
19.65
17.91
17.22
15.41
14.54
14.59
13.72
12.50
12.06
34.09
13.72
15.00
93
23.42
FCF yield (avg)%
30.52
29.68
30.82
31.00
32.23
30.04
30.35
31.47
31.56
28.91
8.42
30.35
30.67
31
15.29
FCF margin%
29.22
29.80
30.03
27.61
29.08
30.32
31.77
31.52
28.70
31.06
26.07
31.06
29.91
65
0.649
FCF / Net incomex
2.763
3.121
3.079
3.266
3.570
3.589
3.695
4.096
4.044
4.025
1.572
4.025
3.580
79
20.66
ROIC%
9.57
9.96
8.37
8.05
10.30
10.24
11.40
12.39
14.82
12.21
16.02
12.21
10.27
71
24.06
Return on equity%
3.03
1.26
0.40
0.40
0.40
0.40
0.40
2.39
1.19
3.23
10.36
1.19
0.79
14
2.00
Return on assets%
1.91
0.40
0.40
0.98
0.40
3.09
3.83
1.18
0.40
2.94
20.02
2.94
1.08
48
0.33
EPS$
0.84
0.85
0.84
0.94
1.09
1.21
1.27
1.46
1.45
1.60
0.34
8.02%
8.23%
—
24.42
EPS growth%
17.04
16.70
17.05
16.05
13.26
13.05
12.16
10.18
8.75
10.31
4.42
10.31
13.15
26
0.62
Bookvalue per sh$
0.27
0.30
0.34
0.35
0.33
0.33
0.38
0.40
0.46
0.53
0.40
9.99%
7.24%
—
0.61
FCF per share$
0.62
0.65
0.71
0.70
0.78
0.82
0.75
0.71
0.70
0.76
0.79
(0.62%)
2.46%
—
0.24
Dividend per sh$
0.78
0.72
0.71
0.75
0.82
0.85
0.98
0.97
1.05
1.16
0.55
7.33%
4.80%
—
12.31
Div yield (avg)%
12.06
14.18
13.63
16.04
18.67
15.88
15.29
13.61
13.93
14.14
22.52
14.14
14.16
59
11.29
Payout ratio%
13.40
16.09
17.57
18.49
16.61
18.08
17.93
14.96
13.80
14.37
22.24
14.96
16.35
63
0.728
Shares (diluted)B
0.864
0.859
0.938
0.992
1.017
1.007
1.040
1.118
1.263
1.239
0.716
4.03%
3.85%
65
19.23
Buyback yield%
29.25
28.43
25.45
25.71
28.22
25.72
26.03
28.20
29.43
27.47
9.47
27.47
27.83
15
1.635
D/E ratiox
1.297
1.375
1.270
1.386
1.497
1.729
1.855
2.089
2.423
2.500
1.538
2.089
1.613
92
235.1
Enterprise value$M
620.7
587.9
631.8
683.0
734.9
857.1
849.7
846.8
909.8
896.2
570.5
4.05%
4.99%
24
0.164
LT debt$B
1.449
1.647
1.653
1.749
1.678
1.671
1.759
1.836
2.025
2.055
1.373
4.14%
5.26%
14
Revenue
$1.568B
6.69%
1.00×
Cost of revenue
$889.6M
6.63%
0.99×
Operating expenses
$341.3M
7.47%
1.07×
Cash and investments
17.79%
Return on capital
105.89%
Spread over hurdle
91.00%