1.686
Revenue$B
1.005
1.052
1.111
1.140
1.193
1.219
1.255
1.315
1.356
1.368
1.881
2.78%
3.48%
18
21.96
Revenue growth%
16.83
19.59
22.20
24.15
22.97
25.77
28.40
30.19
30.30
32.21
4.30
30.19
24.96
75
28.92
Gross margin%
6.61
7.07
8.28
8.16
9.73
12.41
9.49
6.94
4.86
3.82
5.63
6.94
7.62
74
22.06
Operating margin%
22.64
24.96
22.11
20.24
21.84
19.86
22.32
20.48
19.41
21.94
11.77
20.48
21.89
79
14.93
Net margin%
30.51
27.73
24.97
23.49
24.97
22.58
20.75
23.06
21.71
18.80
8.95
21.71
23.28
21
23.06
P/E ratio (avg)x
14.48
15.30
16.33
17.83
16.25
15.70
15.03
14.91
13.77
13.09
16.28
14.91
15.17
90
26.78
EV/EBITx
51.05
50.60
46.77
44.04
47.99
43.82
48.67
50.17
56.50
61.09
10.65
50.17
49.42
24
3.75
FCF yield (avg)%
11.84
9.29
10.86
10.58
9.17
10.26
12.64
13.84
16.39
17.64
2.06
13.84
11.35
93
22.44
FCF margin%
24.76
26.76
29.37
31.43
30.86
28.58
26.94
27.74
28.77
31.64
26.59
28.58
28.68
73
1.213
FCF / Net incomex
1.144
1.174
1.056
0.923
0.864
0.881
0.820
0.743
0.701
0.727
0.325
0.743
0.873
36
24.77
ROIC%
5.65
4.26
1.86
2.70
5.66
6.76
8.77
10.13
7.91
8.26
9.50
8.26
6.21
5
2.97
Return on equity%
14.50
11.79
10.87
9.32
11.68
10.64
11.45
9.71
10.03
12.14
5.75
10.64
11.16
82
12.53
Return on assets%
31.46
29.98
31.91
30.55
28.04
27.46
29.97
31.92
29.99
30.96
12.52
29.99
30.27
71
0.70
EPS$
0.75
0.82
0.81
0.89
0.83
0.80
0.76
0.80
0.78
0.78
0.72
(1.18%)
1.12%
—
23.97
EPS growth%
18.46
16.08
18.54
16.94
17.55
16.86
14.75
12.92
10.36
10.52
23.75
12.92
16.47
84
0.15
Bookvalue per sh$
0.49
0.49
0.45
0.44
0.42
0.46
0.42
0.44
0.40
0.39
0.69
(1.44%)
(1.77%)
—
0.62
FCF per share$
0.56
0.58
0.61
0.53
0.46
0.45
0.43
0.47
0.45
0.40
0.70
(2.45%)
(3.46%)
—
0.46
Dividend per sh$
1.06
1.14
1.23
1.39
1.47
1.42
1.44
1.54
1.55
1.60
1.00
1.67%
3.31%
—
21.02
Div yield (avg)%
7.44
6.77
8.09
10.74
8.84
11.13
13.55
15.07
15.01
14.95
23.52
14.95
10.93
53
10.45
Payout ratio%
9.33
7.84
8.41
10.79
10.37
12.74
15.09
12.45
13.42
13.21
22.22
13.21
11.62
78
0.901
Shares (diluted)B
1.365
1.599
1.701
1.836
2.073
2.133
2.407
2.492
2.768
2.663
0.941
5.13%
7.65%
80
28.06
Buyback yield%
16.00
13.97
11.88
13.06
10.90
12.32
13.97
11.80
13.13
10.43
5.60
12.32
12.69
86
0.130
D/E ratiox
2.506
2.933
3.263
3.837
4.125
4.569
4.671
5.012
5.290
5.812
1.648
5.012
4.347
51
0.481
Enterprise value$B
0.590
0.625
0.703
0.818
0.883
1.007
1.023
1.032
1.236
1.408
1.266
9.78%
9.99%
76
0.243
LT debt$B
1.724
1.707
1.607
1.503
1.400
1.372
1.245
1.314
1.217
1.180
0.689
(3.37%)
(4.70%)
63
Revenue
$1.368B
3.48%
1.00×
Cost of revenue
$957.5M
3.48%
1.00×
Operating expenses
$218.4M
3.34%
0.99×
Property and equipment
16.90%
Goodwill & intangibles
16.08%
Spread over hurdle
(25.34%)