1.171
Revenue$B
0.942
1.019
1.075
1.131
1.234
1.333
1.420
1.549
1.682
1.783
1.199
7.64%
7.15%
62
7.83
Revenue growth%
19.08
16.87
14.52
16.60
18.88
19.06
19.00
19.16
19.74
20.41
23.37
19.16
19.03
41
3.53
Gross margin%
20.54
22.27
21.59
18.90
16.86
15.44
15.60
18.02
16.90
15.35
2.33
15.60
17.46
42
8.65
Operating margin%
17.92
15.89
18.35
20.75
20.01
17.37
17.11
14.97
16.13
17.69
6.24
17.11
17.53
12
14.94
Net margin%
22.74
22.87
25.82
26.04
27.31
28.50
26.09
27.18
25.50
23.47
19.01
26.09
25.93
22
23.11
P/E ratio (avg)x
52.88
61.33
71.48
69.94
72.02
69.14
78.04
72.87
79.71
80.58
27.92
78.04
71.75
71
21.18
EV/EBITx
32.16
36.13
33.69
34.67
31.77
31.63
34.46
38.35
41.21
41.36
27.11
38.35
34.57
59
17.56
FCF yield (avg)%
5.79
8.25
6.67
4.80
4.52
5.70
5.96
4.22
4.84
4.78
5.50
4.84
5.27
59
29.91
FCF margin%
24.98
22.00
20.75
22.60
21.41
18.63
17.24
18.85
21.35
23.61
13.66
18.85
21.38
67
1.598
FCF / Net incomex
1.781
1.597
1.634
1.586
1.539
1.507
1.668
1.746
1.564
1.425
0.430
1.564
1.592
31
6.56
ROIC%
16.56
17.39
17.41
20.19
22.33
22.19
20.48
20.65
23.26
24.62
10.05
22.19
20.57
55
13.32
Return on equity%
9.77
7.71
9.88
10.98
13.05
11.35
10.44
7.61
9.86
12.00
5.68
10.44
10.16
84
22.63
Return on assets%
5.84
6.35
8.70
9.71
11.72
14.02
14.67
16.06
13.43
15.37
6.34
14.67
12.58
91
0.60
EPS$
0.73
0.81
0.85
0.83
0.93
0.93
1.03
1.02
0.89
0.96
0.66
0.76%
2.32%
—
4.92
EPS growth%
37.29
37.95
40.30
41.97
40.54
42.18
41.46
39.47
37.61
39.41
15.28
39.47
39.89
29
0.48
Bookvalue per sh$
1.37
1.34
1.39
1.46
1.70
1.86
1.93
2.03
2.04
2.02
0.79
3.53%
4.31%
—
0.18
FCF per share$
0.24
0.27
0.27
0.26
0.30
0.34
0.37
0.41
0.46
0.46
0.45
9.12%
7.87%
—
1.19
Dividend per sh$
0.79
0.75
0.80
0.75
0.77
0.78
0.87
0.98
1.01
1.10
0.43
7.43%
4.61%
—
22.50
Div yield (avg)%
15.59
15.21
15.48
17.11
17.35
15.30
12.33
11.38
13.43
10.51
8.74
12.33
15.26
11
13.58
Payout ratio%
3.26
3.81
1.22
0.40
2.13
0.40
3.18
2.79
4.98
2.18
18.06
2.79
2.48
49
0.780
Shares (diluted)B
1.228
1.222
1.274
1.289
1.466
1.536
1.809
1.769
1.992
2.124
0.768
7.70%
7.04%
49
3.15
Buyback yield%
19.70
16.94
16.90
16.86
13.90
16.39
17.58
16.31
17.12
14.84
24.44
16.39
16.88
89
0.126
D/E ratiox
0.607
0.644
0.656
0.631
0.604
0.557
0.513
0.507
0.528
0.560
0.384
0.528
0.582
82
481.8
Enterprise value$M
597.0
541.1
542.7
488.4
465.1
434.2
407.3
452.6
427.8
392.3
229.6
(3.35%)
(3.46%)
67
255.2
LT debt$M
346.3
335.4
366.3
374.3
425.0
476.5
531.9
586.9
602.0
594.1
523.2
6.93%
7.05%
38
Revenue
$1.783B
7.15%
1.00×
Cost of revenue
$1.090B
7.46%
1.03×
Operating expenses
$251.4M
6.33%
0.93×
Property and equipment
20.38%
Spread over hurdle
21.86%