0.273
Revenue$B
0.983
1.017
1.051
1.113
1.159
1.191
1.229
1.268
1.340
1.380
0.293
3.55%
4.00%
11
20.05
Revenue growth%
9.82
10.04
11.62
11.79
13.43
13.63
14.87
12.63
11.82
10.72
5.61
12.63
11.80
22
11.27
Gross margin%
22.16
21.10
18.56
20.61
18.95
19.59
21.66
19.43
19.01
21.44
7.41
19.59
20.10
16
3.13
Operating margin%
0.40
3.29
1.67
0.40
3.04
0.40
0.40
0.79
1.88
0.40
20.20
0.40
0.59
84
12.59
Net margin%
16.59
15.74
13.08
13.78
11.23
9.40
10.41
9.00
8.35
8.70
18.49
9.00
10.82
40
16.32
P/E ratio (avg)x
20.04
18.69
19.99
21.28
22.43
22.35
20.93
19.95
19.45
18.13
30.74
19.95
20.02
48
34.28
EV/EBITx
9.593
10.37
10.49
9.162
9.115
8.357
8.619
8.068
7.227
6.671
9.232
8.068
8.867
8
2.10
FCF yield (avg)%
20.93
21.58
20.24
19.77
18.03
20.87
22.65
22.38
22.75
23.66
11.02
22.65
21.26
87
25.03
FCF margin%
23.05
24.60
24.02
21.85
24.71
21.87
20.27
19.41
20.59
21.91
18.50
20.59
21.89
13
0.173
FCF / Net incomex
1.946
2.221
2.595
2.691
2.948
2.845
3.317
3.838
3.946
3.880
0.932
3.838
2.896
41
18.31
ROIC%
10.76
11.06
12.82
10.28
13.21
11.81
14.00
12.23
9.98
7.61
13.63
11.81
11.43
83
26.23
Return on equity%
29.61
29.38
28.70
27.39
29.54
29.57
31.65
30.49
32.42
34.59
23.66
31.65
29.59
21
22.79
Return on assets%
15.70
18.03
20.77
17.98
19.57
21.63
22.78
24.00
25.00
22.44
21.66
22.78
21.20
73
0.31
EPS$
1.18
1.26
1.30
1.31
1.47
1.61
1.57
1.60
1.60
1.83
0.34
4.49%
4.33%
—
3.74
EPS growth%
18.36
19.90
22.22
24.19
25.35
25.41
28.32
28.91
26.67
28.60
12.19
28.32
25.38
70
0.76
Bookvalue per sh$
0.49
0.58
0.70
0.74
0.83
0.98
1.09
1.32
1.56
1.53
0.59
13.13%
13.17%
—
0.19
FCF per share$
0.90
0.90
0.90
0.96
1.13
1.18
1.19
1.42
1.44
1.58
0.19
6.90%
7.07%
—
0.35
Dividend per sh$
0.14
0.12
0.13
0.13
0.13
0.12
0.11
0.12
0.10
0.11
0.57
(3.57%)
(1.93%)
—
13.23
Div yield (avg)%
19.41
19.75
22.00
24.49
21.73
21.60
24.41
26.80
28.96
30.02
20.27
26.80
23.21
29
12.97
Payout ratio%
21.90
21.61
21.04
21.52
20.27
23.05
21.65
23.83
21.07
23.28
12.31
23.05
21.63
89
0.793
Shares (diluted)B
0.889
0.962
1.053
1.106
1.256
1.347
1.447
1.588
1.834
1.846
0.826
8.01%
8.08%
27
8.03
Buyback yield%
28.16
30.66
31.97
32.93
30.17
27.72
29.01
27.55
27.07
26.29
14.09
27.55
28.59
84
1.755
D/E ratiox
0.234
0.202
0.193
0.163
0.141
0.140
0.127
0.131
0.133
0.126
1.312
0.131
0.141
47
0.847
Enterprise value$B
0.998
1.151
1.200
1.192
1.227
1.160
1.313
1.370
1.262
1.233
0.808
0.10%
3.47%
56
0.142
LT debt$B
1.010
0.930
1.003
1.064
1.078
1.120
1.236
1.326
1.382
1.505
0.587
6.90%
5.05%
47
Revenue
$1.380B
4.00%
1.00×
Cost of revenue
$788.0M
4.29%
1.03×
Operating expenses
$186.8M
2.89%
0.90×
Property and equipment
15.00%
Spread over hurdle
11.32%