0.206
Revenue$B
1.557
1.634
1.671
1.771
1.849
1.921
1.982
2.041
2.138
2.240
0.230
3.91%
4.27%
22
3.84
Revenue growth%
21.95
22.71
24.66
22.85
24.73
24.86
27.52
30.14
33.00
34.62
14.53
30.14
24.80
9
10.96
Gross margin%
8.30
9.87
8.14
10.07
7.26
6.40
8.55
11.37
13.45
14.59
7.82
11.37
9.21
78
17.54
Operating margin%
13.35
12.24
14.88
12.45
10.59
9.38
12.19
13.25
14.60
16.31
21.27
13.25
12.85
74
17.09
Net margin%
14.35
16.72
18.98
21.12
18.35
15.97
17.50
18.76
19.08
21.07
22.69
18.76
18.55
56
22.83
P/E ratio (avg)x
19.00
18.23
16.70
14.79
12.70
12.37
10.85
11.40
11.13
11.71
7.927
11.40
12.53
60
29.96
EV/EBITx
16.68
17.46
17.92
17.25
19.63
19.47
20.67
19.92
19.62
19.55
34.28
19.62
19.51
77
15.68
FCF yield (avg)%
21.74
22.89
24.55
26.79
25.61
25.05
23.26
20.59
22.02
23.55
7.88
23.26
23.41
59
17.92
FCF margin%
17.82
15.58
17.96
17.80
20.14
22.58
19.82
17.80
18.11
17.24
28.45
18.11
17.89
13
1.514
FCF / Net incomex
0.617
0.598
0.677
0.693
0.723
0.756
0.760
0.792
0.883
0.837
1.762
0.792
0.739
65
16.55
ROIC%
6.38
5.42
7.51
7.85
6.01
4.25
4.23
2.70
1.73
0.40
7.87
2.70
4.84
38
10.13
Return on equity%
19.02
20.06
20.91
18.23
15.49
14.27
11.46
11.17
12.78
11.74
2.15
11.74
14.88
93
29.54
Return on assets%
6.96
5.72
8.18
9.25
6.30
5.70
6.40
6.90
6.33
5.53
20.31
6.33
6.37
24
1.08
EPS$
0.43
0.47
0.51
0.49
0.54
0.55
0.53
0.59
0.54
0.53
1.15
(0.65%)
1.30%
—
21.52
EPS growth%
15.06
16.02
18.18
20.38
17.65
16.28
15.50
15.70
13.56
12.61
4.03
15.50
15.86
45
0.66
Bookvalue per sh$
1.72
1.92
2.25
2.34
2.83
3.00
3.06
3.43
3.47
3.95
0.47
6.88%
9.53%
—
0.91
FCF per share$
1.78
1.82
1.88
1.81
1.94
2.04
2.36
2.51
2.49
2.61
0.77
6.11%
4.67%
—
1.21
Dividend per sh$
0.72
0.78
0.79
0.78
0.83
0.80
0.70
0.63
0.55
0.57
0.56
(7.43%)
(2.45%)
—
25.69
Div yield (avg)%
1.10
0.40
0.66
2.65
3.96
1.64
2.09
0.40
0.40
1.35
18.94
1.35
1.22
43
7.75
Payout ratio%
4.50
2.32
3.46
4.29
7.22
6.46
4.76
5.48
7.57
10.43
20.99
6.46
5.12
61
0.466
Shares (diluted)B
0.651
0.731
0.757
0.759
0.754
0.758
0.903
0.946
0.975
1.091
0.482
7.68%
6.81%
52
20.34
Buyback yield%
0.69
2.02
4.56
1.72
1.38
3.64
3.54
2.80
2.80
2.44
27.51
2.80
2.62
63
0.295
D/E ratiox
0.691
0.591
0.595
0.536
0.546
0.511
0.529
0.501
0.526
0.528
1.496
0.526
0.532
82
1.627
Enterprise value$B
1.677
1.664
1.857
1.931
2.063
2.379
2.662
2.654
2.605
2.474
1.168
3.70%
4.10%
47
0.585
LT debt$B
0.787
0.824
0.775
0.862
0.942
0.993
0.973
1.054
0.972
0.997
1.185
1.16%
2.55%
88
Revenue
$2.240B
4.27%
1.00×
Cost of revenue
$1.245B
4.41%
1.01×
Operating expenses
$350.1M
4.36%
1.01×
Cash and investments
17.22%
Spread over hurdle
58.85%