1.192
Revenue$B
0.992
1.052
1.147
1.214
1.324
1.414
1.529
1.655
1.807
1.954
1.276
8.09%
7.60%
67
24.40
Revenue growth%
19.67
19.95
17.97
17.94
19.21
17.73
19.26
19.95
22.48
19.56
3.60
19.56
19.41
78
5.06
Gross margin%
3.46
5.24
7.91
5.97
6.78
7.65
9.78
8.62
8.06
7.84
15.95
8.06
7.74
53
17.24
Operating margin%
16.54
14.98
13.96
14.68
17.64
20.62
19.34
20.96
20.10
22.29
15.09
20.62
18.49
11
14.95
Net margin%
13.40
12.32
11.59
9.40
7.00
4.40
3.48
4.46
6.99
8.36
6.61
4.46
7.68
47
34.56
P/E ratio (avg)x
21.98
23.42
25.48
24.05
21.54
23.04
23.84
22.29
20.88
22.53
9.757
22.53
22.79
32
25.53
EV/EBITx
19.94
19.71
19.65
21.20
18.72
18.04
19.45
19.23
17.54
15.40
6.786
18.04
19.34
9
27.59
FCF yield (avg)%
16.07
18.36
17.97
16.45
18.98
20.31
19.11
16.39
15.04
15.91
20.30
16.39
17.21
57
16.16
FCF margin%
29.42
32.31
33.05
32.70
31.14
31.07
30.68
29.69
27.52
25.82
4.08
29.69
30.87
60
1.530
FCF / Net incomex
0.753
0.732
0.778
0.798
0.740
0.770
0.790
0.842
0.841
0.908
0.206
0.841
0.784
82
22.93
ROIC%
14.44
15.70
15.39
13.72
11.27
8.89
7.26
8.97
6.38
7.78
16.10
7.78
10.12
17
9.96
Return on equity%
30.75
32.45
32.44
31.98
31.28
30.77
29.85
29.15
29.31
27.45
16.48
29.31
30.76
15
26.62
Return on assets%
23.06
25.29
25.42
24.23
25.83
27.53
26.41
28.75
29.99
32.29
22.09
28.75
26.12
34
8.14
EPS$
10.61
11.20
12.12
13.70
15.77
15.96
18.78
18.05
18.87
22.23
8.95
7.11%
8.50%
—
5.94
EPS growth%
22.56
20.68
20.64
23.26
25.45
23.05
21.53
24.32
25.65
24.86
2.30
24.32
23.15
8
2.02
Bookvalue per sh$
4.46
4.87
5.26
5.33
5.80
5.87
6.37
6.19
6.85
6.98
3.10
3.76%
3.82%
—
2.88
FCF per share$
4.17
4.25
4.54
5.11
5.27
5.82
6.67
7.76
8.97
9.93
5.58
13.50%
9.04%
—
1.81
Dividend per sh$
5.56
5.32
5.58
6.15
5.48
6.17
6.03
5.62
5.09
4.57
2.99
(3.58%)
(3.08%)
—
29.62
Div yield (avg)%
12.68
10.07
10.56
8.22
10.70
12.11
12.07
12.61
11.93
9.60
11.64
12.07
11.32
76
23.83
Payout ratio%
5.78
8.11
6.92
4.46
4.01
2.08
3.63
2.24
4.35
6.80
29.95
3.63
4.41
54
98.60
Shares (diluted)M
105.1
107.4
98.59
99.43
101.0
91.75
86.23
96.35
92.85
84.98
98.61
(3.39%)
(2.21%)
10
14.86
Buyback yield%
17.77
16.79
16.16
15.55
15.40
12.80
11.95
14.00
14.31
16.73
29.81
14.00
15.47
8
0.259
D/E ratiox
0.964
0.848
0.874
0.829
0.715
0.617
0.648
0.653
0.665
0.666
1.184
0.653
0.690
63
0.767
Enterprise value$B
0.496
0.520
0.527
0.496
0.427
0.426
0.445
0.378
0.393
0.346
1.905
(4.12%)
(4.52%)
49
0.966
LT debt$B
0.455
0.476
0.533
0.577
0.649
0.712
0.798
0.927
0.972
0.985
1.216
8.69%
7.23%
53
Revenue
$1.954B
7.60%
1.00×
Cost of revenue
$1.151B
7.46%
0.99×
Operating expenses
$255.2M
7.31%
0.97×
Property and equipment
15.61%
Spread over hurdle
(24.97%)