0.872
Revenue$B
0.922
0.947
0.974
1.041
1.101
1.138
1.182
1.244
1.291
1.340
0.903
4.02%
4.16%
10
20.58
Revenue growth%
11.17
10.61
10.81
10.25
11.56
9.78
10.26
7.62
10.62
13.23
22.55
10.26
10.61
20
19.06
Gross margin%
33.06
32.58
34.43
33.80
36.06
36.44
38.04
36.91
39.81
41.37
7.75
38.04
36.25
85
7.24
Operating margin%
17.87
16.02
14.75
13.35
12.25
11.62
12.74
10.79
11.90
11.30
17.61
11.62
12.49
90
19.42
Net margin%
18.13
20.69
20.18
22.70
21.04
19.76
20.24
22.99
25.93
24.53
12.61
22.99
20.86
56
10.90
P/E ratio (avg)x
9.286
9.840
9.251
10.30
9.968
10.12
9.902
8.889
9.574
9.284
9.178
9.574
9.707
61
36.69
EV/EBITx
24.27
27.69
27.28
31.34
35.97
40.85
44.24
50.83
49.19
55.53
35.22
49.19
38.41
7
27.64
FCF yield (avg)%
12.09
10.88
9.57
11.30
9.30
9.01
10.39
8.38
6.30
8.42
18.58
8.42
9.43
90
16.74
FCF margin%
24.25
23.99
21.68
23.01
23.48
24.05
26.23
25.38
24.22
21.61
12.02
24.22
24.02
82
1.352
FCF / Net incomex
0.618
0.546
0.542
0.579
0.595
0.560
0.563
0.511
0.488
0.532
0.466
0.532
0.553
72
21.70
ROIC%
19.86
18.53
16.72
15.97
18.66
18.85
17.04
14.61
14.78
15.66
5.20
15.66
16.88
80
21.58
Return on equity%
2.72
1.91
4.40
5.26
3.74
5.78
3.60
3.23
0.51
0.40
15.65
3.23
3.42
58
3.32
Return on assets%
17.69
15.47
14.59
13.43
10.75
13.11
11.36
11.52
12.26
14.01
13.84
12.26
13.27
94
16.55
EPS$
31.30
35.09
34.56
34.50
35.83
35.80
33.71
31.62
34.00
34.21
17.19
(0.92%)
1.68%
—
2.06
EPS growth%
7.18
8.38
7.26
5.87
6.40
7.67
5.89
5.20
6.29
5.93
26.95
5.93
6.35
61
12.50
Bookvalue per sh$
18.16
19.28
18.36
19.75
21.46
23.45
22.63
24.61
25.10
23.59
17.70
1.91%
3.45%
—
14.58
FCF per share$
21.73
24.21
21.79
19.46
20.18
21.59
19.27
18.56
19.86
18.00
19.55
(2.27%)
(2.13%)
—
17.39
Dividend per sh$
7.98
7.47
7.75
8.55
8.67
9.58
9.81
9.17
10.35
10.23
30.09
3.37%
3.01%
—
6.11
Div yield (avg)%
8.66
7.90
5.26
4.98
6.32
3.53
1.88
0.48
0.40
0.75
27.40
0.75
4.26
37
26.05
Payout ratio%
8.47
9.03
10.07
12.70
11.36
13.97
12.07
12.34
9.63
6.80
2.48
12.07
10.72
28
10.02
Shares (diluted)M
7.319
6.889
6.475
6.775
6.921
7.161
6.192
6.286
5.785
5.578
9.743
(4.22%)
(3.56%)
90
4.22
Buyback yield%
9.84
10.51
12.45
15.27
12.47
13.20
11.18
11.69
12.94
14.17
13.38
12.94
12.46
32
0.122
D/E ratiox
1.507
1.544
1.626
1.537
1.597
1.612
1.502
1.391
1.521
1.538
0.965
1.521
1.538
12
123.0
Enterprise value$M
842.2
791.7
783.8
809.2
756.5
784.8
801.9
781.9
896.8
900.2
344.3
3.54%
1.53%
40
0.624
LT debt$B
0.779
0.750
0.807
0.772
0.790
0.867
0.880
0.908
0.969
1.072
0.870
6.31%
4.38%
92
Revenue
$1.340B
4.16%
1.00×
Cost of revenue
$813.0M
4.11%
1.00×
Operating expenses
$168.8M
3.95%
0.98×
Property and equipment
13.95%
Spread over hurdle
21.41%