0.544
Revenue$B
0.776
0.808
0.861
0.919
0.986
1.038
1.081
1.138
1.219
1.278
0.602
5.33%
5.95%
85
2.21
Revenue growth%
10.36
11.04
13.83
16.64
15.84
13.11
11.68
10.26
7.54
6.80
7.62
10.26
11.36
16
7.94
Gross margin%
27.01
28.08
27.05
29.10
29.82
29.33
28.03
28.25
25.66
24.54
6.11
28.03
28.06
12
19.77
Operating margin%
10.85
9.93
9.73
9.49
9.40
7.70
8.46
8.51
9.65
12.31
22.02
8.51
9.57
47
20.67
Net margin%
4.23
6.39
5.64
5.65
4.56
2.79
5.22
6.99
4.32
5.79
9.85
5.22
5.43
80
6.121
P/E ratio (avg)x
47.34
47.89
56.22
58.44
63.67
66.18
72.36
82.09
85.54
89.86
12.08
82.09
64.93
46
26.42
EV/EBITx
23.17
24.42
27.20
26.53
24.51
26.35
29.29
32.15
34.61
35.04
19.68
32.15
26.86
76
26.22
FCF yield (avg)%
16.71
18.05
20.42
19.25
17.09
15.98
18.33
19.60
18.96
17.52
29.14
18.33
18.19
69
23.15
FCF margin%
26.85
26.76
27.16
28.20
27.97
25.85
25.03
23.11
20.72
20.23
29.34
23.11
26.30
75
0.160
FCF / Net incomex
1.432
1.380
1.536
1.639
1.846
1.820
2.157
2.355
2.364
2.517
1.733
2.355
1.833
89
27.58
ROIC%
22.33
23.98
25.93
24.90
24.95
24.83
25.74
27.07
27.34
27.68
25.32
27.07
25.35
63
24.12
Return on equity%
7.12
6.46
3.83
6.28
3.60
5.87
3.41
3.87
6.49
3.91
29.43
3.91
4.89
84
8.09
Return on assets%
21.06
21.62
20.87
20.68
22.47
22.44
25.16
27.63
27.47
26.99
3.23
26.99
22.46
33
0.82
EPS$
0.15
0.14
0.16
0.16
0.17
0.19
0.19
0.19
0.22
0.23
0.84
6.48%
4.92%
—
9.95
EPS growth%
22.04
22.99
22.91
21.51
22.21
22.87
22.79
20.34
21.32
22.56
26.11
22.56
22.38
31
0.77
Bookvalue per sh$
0.81
0.92
0.90
0.85
0.99
1.13
1.09
1.11
1.10
1.15
0.22
3.00%
3.29%
—
0.72
FCF per share$
1.64
1.55
1.49
1.43
1.57
1.45
1.50
1.66
1.53
1.76
1.03
2.24%
2.12%
—
0.31
Dividend per sh$
1.01
1.19
1.18
1.26
1.24
1.26
1.23
1.32
1.48
1.40
0.96
2.48%
3.67%
—
5.36
Div yield (avg)%
12.67
13.83
16.33
16.84
19.45
21.64
22.95
21.07
22.45
20.51
16.17
21.64
19.98
31
24.91
Payout ratio%
2.57
0.40
2.77
4.17
1.50
1.68
3.14
5.40
7.04
7.04
11.80
5.40
2.96
54
234.5
Shares (diluted)M
342.4
342.4
353.6
355.6
398.3
423.5
422.4
480.4
550.9
617.3
242.9
9.16%
6.93%
48
11.15
Buyback yield%
23.27
26.12
26.31
26.58
27.05
29.81
29.02
30.02
28.44
27.66
10.11
29.02
27.36
14
1.070
D/E ratiox
2.290
2.592
2.995
3.488
3.495
3.635
4.261
4.604
4.971
5.617
1.268
4.604
3.565
49
540.5
Enterprise value$M
336.6
323.1
347.1
320.4
327.7
318.8
314.3
331.3
312.8
277.5
107.7
(3.28%)
(1.61%)
63
0.945
LT debt$B
0.865
0.882
0.883
0.934
1.029
1.132
1.293
1.399
1.363
1.468
0.561
7.37%
4.60%
60
Revenue
$1.278B
5.95%
1.00×
Cost of revenue
$639.6M
5.49%
0.96×
Operating expenses
$275.8M
6.44%
1.05×
Cash and investments
20.14%
Goodwill & intangibles
17.02%
Spread over hurdle
27.23%