0.437
Revenue$B
1.194
1.205
1.232
1.236
1.226
1.209
1.211
1.213
1.230
1.257
0.465
0.51%
0.56%
18
28.10
Revenue growth%
21.58
21.32
18.93
20.53
23.29
24.78
22.45
25.06
24.55
27.29
15.40
24.78
22.87
46
18.29
Gross margin%
25.33
23.20
21.79
22.59
23.50
25.55
24.00
26.54
25.91
24.35
18.02
25.55
24.17
20
26.20
Operating margin%
8.58
10.24
7.29
8.91
11.51
9.10
7.23
9.59
11.01
12.37
10.14
9.59
9.34
94
17.60
Net margin%
31.34
31.38
34.10
31.47
31.29
33.90
35.60
33.66
36.08
35.43
11.54
35.43
33.78
28
25.14
P/E ratio (avg)x
25.03
27.18
28.82
26.50
26.18
28.08
26.05
28.64
27.83
28.40
27.47
28.08
27.51
19
16.59
EV/EBITx
27.60
27.47
29.76
32.34
30.41
28.85
27.57
26.62
25.54
26.80
17.70
26.80
27.59
58
2.65
FCF yield (avg)%
0.40
1.36
0.85
3.76
6.10
4.16
5.08
4.11
4.14
4.49
5.85
4.16
4.13
73
20.58
FCF margin%
0.40
2.39
0.65
2.11
2.19
0.40
0.40
1.05
2.20
2.45
25.58
1.05
1.58
19
1.019
FCF / Net incomex
0.826
0.740
0.781
0.679
0.584
0.549
0.528
0.536
0.581
0.536
1.126
0.536
0.583
34
2.30
ROIC%
29.03
29.43
27.81
28.73
31.70
29.71
28.30
25.63
24.93
23.84
10.57
25.63
28.51
10
6.39
Return on equity%
0.67
0.40
0.40
0.40
0.40
0.96
0.40
0.40
0.40
0.40
4.30
0.40
0.40
85
22.93
Return on assets%
10.94
8.98
10.19
7.69
8.72
10.48
12.89
9.91
9.30
10.70
29.91
10.48
10.05
65
26.03
EPS$
11.98
10.73
9.62
10.64
11.62
12.67
12.42
11.30
11.61
11.46
26.59
(0.28%)
0.19%
—
14.78
EPS growth%
17.75
15.98
13.46
11.71
13.77
12.67
13.06
13.52
14.15
13.12
12.52
13.12
13.49
50
21.91
Bookvalue per sh$
15.85
14.70
15.78
14.09
13.65
12.36
11.34
12.35
11.84
11.93
22.61
(2.65%)
(3.61%)
—
10.11
FCF per share$
4.25
4.10
3.62
3.30
2.82
2.85
2.49
2.42
2.22
2.09
14.85
(5.80%)
(6.46%)
—
12.35
Dividend per sh$
26.05
27.28
28.47
25.01
25.61
28.11
27.03
29.34
29.41
28.38
12.02
2.07%
1.36%
—
25.94
Div yield (avg)%
5.47
7.27
7.73
6.54
8.09
8.38
10.85
13.46
15.48
14.82
17.94
13.46
8.24
12
13.20
Payout ratio%
0.40
1.50
3.04
1.15
0.40
0.40
2.06
3.84
1.22
0.49
26.69
1.22
1.19
25
43.25
Shares (diluted)M
60.39
63.29
74.59
83.69
96.54
105.4
101.2
106.2
118.6
121.2
43.83
4.66%
8.44%
25
4.28
Buyback yield%
17.94
19.21
18.92
16.25
14.22
16.67
18.70
15.72
17.72
18.61
18.99
17.72
17.83
56
1.383
D/E ratiox
0.684
0.744
0.741
0.726
0.697
0.760
0.741
0.682
0.764
0.734
1.006
0.741
0.738
62
146.9
Enterprise value$M
523.4
481.8
543.2
572.3
525.1
598.7
631.8
717.9
667.3
682.0
802.0
5.37%
1.73%
22
0.130
LT debt$B
0.613
0.607
0.521
0.456
0.451
0.412
0.391
0.398
0.398
0.384
1.162
(3.18%)
(6.10%)
29
Revenue
$1.257B
0.56%
1.00×
Cost of revenue
$808.8M
0.75%
1.02×
Operating expenses
$137.0M
(0.65%)
0.89×
Property and equipment
12.30%
Spread over hurdle
(19.59%)