0.540
Revenue$B
0.764
0.808
0.856
0.919
0.970
1.068
1.142
1.212
1.305
1.425
0.559
8.00%
7.47%
77
19.97
Revenue growth%
5.54
7.07
4.33
2.77
5.22
7.67
5.87
3.61
2.51
2.30
22.49
3.61
4.78
54
26.07
Gross margin%
13.99
11.26
9.82
10.78
10.63
10.36
8.60
9.62
8.81
9.85
28.66
9.62
10.10
94
11.82
Operating margin%
8.82
7.36
5.68
5.78
3.39
4.74
6.03
8.39
6.88
5.24
26.97
6.03
5.90
76
26.99
Net margin%
12.71
12.15
10.99
10.59
11.83
12.58
13.15
10.70
10.93
9.84
20.31
10.93
11.41
15
26.66
P/E ratio (avg)x
9.836
10.37
9.543
10.26
10.91
11.44
12.25
13.08
13.19
11.77
9.527
12.25
11.18
59
37.21
EV/EBITx
19.59
21.05
24.08
27.11
26.28
26.67
30.87
31.62
35.91
35.76
31.99
31.62
26.89
36
2.04
FCF yield (avg)%
1.61
0.59
0.57
1.03
3.92
4.89
7.75
8.49
8.51
7.73
19.93
7.75
4.41
29
19.46
FCF margin%
6.68
4.95
5.94
8.42
9.45
8.11
5.47
2.56
3.16
1.94
19.22
3.16
5.70
61
0.525
FCF / Net incomex
1.576
1.637
1.921
2.031
2.155
2.566
3.111
3.324
3.659
4.052
1.455
3.324
2.361
51
22.53
ROIC%
22.51
22.53
25.19
23.95
25.66
27.87
26.57
23.91
24.23
24.72
25.55
24.72
24.48
76
19.42
Return on equity%
24.61
23.08
23.88
25.75
27.74
29.89
31.29
29.82
30.20
27.36
23.51
29.89
27.55
11
29.10
Return on assets%
8.16
7.85
10.49
8.14
9.24
7.03
5.66
7.36
9.28
11.13
24.52
7.36
8.15
80
4.48
EPS$
5.53
5.60
5.73
6.13
5.82
5.55
6.32
6.05
6.05
7.02
4.62
3.80%
2.57%
—
6.76
EPS growth%
6.06
5.03
7.67
5.12
2.58
2.09
4.77
6.34
7.42
8.60
21.37
6.34
5.59
82
2.56
Bookvalue per sh$
3.34
3.02
2.91
2.80
2.87
2.71
2.53
2.40
2.20
2.22
6.11
(5.00%)
(4.61%)
—
4.86
FCF per share$
3.86
4.02
4.39
4.44
5.02
5.20
5.77
6.08
5.98
6.88
6.68
6.52%
7.56%
—
5.96
Dividend per sh$
5.32
6.19
6.65
6.26
7.17
7.14
7.51
8.49
8.10
7.69
2.22
1.41%
5.42%
—
28.34
Div yield (avg)%
18.12
16.59
15.44
14.24
11.30
14.04
14.36
16.39
18.57
16.31
4.31
16.31
15.87
52
12.63
Payout ratio%
11.42
10.25
7.95
6.95
6.35
7.03
6.85
8.45
11.37
10.68
27.02
8.45
8.20
15
15.83
Shares (diluted)M
16.33
14.85
15.34
16.10
17.79
16.74
18.98
20.02
18.30
18.33
16.42
0.60%
1.61%
24
24.96
Buyback yield%
25.69
26.47
25.32
27.70
25.66
23.66
26.01
23.41
25.78
24.15
14.83
24.15
25.68
35
0.874
D/E ratiox
0.340
0.393
0.383
0.366
0.383
0.435
0.463
0.475
0.497
0.468
1.770
0.468
0.414
28
0.563
Enterprise value$B
0.995
1.082
1.153
1.039
1.080
0.942
0.864
0.756
0.759
0.660
0.560
(9.38%)
(3.13%)
8
0.446
LT debt$B
0.618
0.730
0.853
0.990
1.056
1.210
1.283
1.268
1.510
1.651
0.753
9.34%
10.71%
40
Revenue
$1.425B
7.47%
1.00×
Cost of revenue
$736.7M
7.04%
0.96×
Operating expenses
$210.4M
8.39%
1.09×
Property and equipment
14.49%