0.589
Revenue$B
1.047
1.073
1.068
1.099
1.117
1.109
1.113
1.143
1.166
1.156
0.657
0.70%
1.04%
58
6.80
Revenue growth%
27.88
28.30
27.29
28.25
27.23
30.23
30.78
32.11
31.71
31.01
26.64
31.01
29.26
69
29.40
Gross margin%
1.36
2.06
3.73
4.67
2.65
2.35
0.40
0.40
0.40
0.40
15.02
0.40
1.71
37
8.46
Operating margin%
16.01
13.17
10.99
11.98
9.31
7.37
9.21
8.49
9.44
6.86
4.64
8.49
9.38
7
12.89
Net margin%
22.18
24.73
26.64
29.01
26.04
23.35
26.14
25.13
25.59
24.88
9.08
25.13
25.36
13
36.90
P/E ratio (avg)x
19.99
23.02
23.17
25.40
28.83
31.25
36.74
39.26
38.38
43.57
24.28
38.38
30.04
35
27.54
EV/EBITx
26.23
26.07
27.69
29.19
26.55
29.02
28.42
26.16
25.32
22.80
35.20
26.16
26.39
47
25.96
FCF yield (avg)%
8.79
7.91
9.08
7.38
7.59
8.69
7.49
8.63
10.52
12.36
13.76
8.69
8.66
40
18.32
FCF margin%
21.66
23.16
20.71
23.67
22.40
23.05
20.55
21.86
20.06
18.83
28.77
20.55
21.76
70
0.470
FCF / Net incomex
1.676
1.754
1.663
1.445
1.485
1.549
1.480
1.378
1.326
1.365
0.653
1.378
1.483
31
7.61
ROIC%
11.89
11.79
9.23
7.17
9.53
9.25
9.73
11.59
13.41
13.89
6.33
11.59
10.66
12
6.70
Return on equity%
16.30
15.14
15.01
17.35
17.84
19.01
19.02
17.69
15.83
18.80
11.40
18.80
17.52
65
19.74
Return on assets%
7.39
6.99
9.03
10.87
9.58
10.47
13.11
14.09
16.47
18.17
20.70
14.09
10.67
82
7.27
EPS$
13.98
13.30
14.59
14.77
13.80
12.62
11.84
12.28
11.97
12.26
7.49
(2.33%)
(1.64%)
—
7.63
EPS growth%
22.72
25.37
22.44
22.35
19.90
18.91
17.16
15.20
12.80
11.50
21.06
15.20
19.41
27
17.34
Bookvalue per sh$
34.75
39.64
46.34
48.35
56.12
60.64
69.05
68.73
70.59
84.29
9.54
8.47%
9.32%
—
16.96
FCF per share$
4.79
5.52
5.55
6.11
5.98
6.35
6.10
7.13
6.71
6.54
12.62
1.82%
3.31%
—
10.57
Dividend per sh$
16.53
15.11
16.30
16.43
17.86
19.58
21.64
23.80
24.66
27.03
3.45
8.64%
4.01%
—
20.62
Div yield (avg)%
20.00
21.03
21.94
21.14
20.64
20.37
18.27
18.06
19.80
21.75
10.92
19.80
20.50
85
9.37
Payout ratio%
34.79
33.47
33.92
33.01
30.75
29.25
30.09
29.11
27.21
29.50
22.44
29.25
30.42
11
58.72
Shares (diluted)M
77.75
84.99
87.52
85.70
84.51
80.42
74.44
78.36
75.43
74.82
60.90
(2.41%)
(0.45%)
37
11.26
Buyback yield%
24.49
24.05
21.09
20.60
21.81
23.55
24.74
25.43
23.11
23.89
14.04
23.89
23.72
34
1.019
D/E ratiox
2.059
2.313
2.506
3.024
3.034
3.446
3.480
3.576
3.723
3.809
0.281
3.576
3.240
24
104.9
Enterprise value$M
633.5
626.6
583.4
573.3
521.9
589.2
551.1
508.5
479.6
511.7
486.6
(0.39%)
(2.15%)
67
0.623
LT debt$B
1.246
1.265
1.399
1.661
1.779
1.910
2.069
2.373
2.420
2.442
0.392
6.54%
7.48%
94
Revenue
$1.156B
1.04%
1.00×
Cost of revenue
$556.4M
1.24%
1.02×
Operating expenses
$248.0M
0.91%
0.99×
Spread over hurdle
24.12%