1.534
RevenueFt B
0.851
0.918
0.978
1.043
1.087
1.125
1.174
1.231
1.300
1.367
1.631
4.69%
5.50%
19
3.19
Revenue growth%
18.11
17.74
16.63
16.21
15.05
15.68
13.74
13.09
13.59
13.56
5.76
13.59
15.36
18
19.47
Gross margin%
7.98
9.97
9.10
7.03
7.21
9.92
8.91
7.81
10.76
8.10
14.27
8.91
8.50
28
2.99
Operating margin%
3.32
4.15
5.04
5.17
2.86
5.59
4.99
6.65
5.65
6.76
8.28
5.65
5.11
42
18.02
Net margin%
13.37
11.48
12.69
13.69
13.19
16.00
14.93
12.71
10.47
12.12
7.90
12.71
12.95
6
17.45
P/E ratio (avg)x
15.63
15.77
17.90
17.40
18.35
20.04
22.48
21.18
20.93
19.69
16.48
20.93
19.02
36
8.082
EV/EBITx
8.560
8.088
8.772
8.326
8.567
8.994
8.616
8.919
8.772
10.15
13.59
8.919
8.694
19
21.81
FCF yield (avg)%
15.12
12.61
15.36
12.88
11.22
13.66
16.37
19.14
19.98
19.48
9.85
19.14
15.24
16
24.69
FCF margin%
10.85
9.44
10.15
8.57
7.87
7.72
10.31
11.71
11.32
13.14
23.38
11.32
10.23
20
0.334
FCF / Net incomex
0.643
0.577
0.544
0.480
0.416
0.414
0.400
0.363
0.314
0.334
0.426
0.363
0.415
65
10.88
ROIC%
27.57
25.86
26.44
26.66
23.80
21.69
20.90
19.40
22.15
24.69
9.66
21.69
24.25
68
15.07
Return on equity%
24.85
24.53
24.55
24.67
25.84
27.61
27.45
27.56
26.10
28.86
15.41
27.56
25.97
39
23.38
Return on assets%
25.87
27.11
27.22
28.74
30.50
32.40
29.68
32.01
33.21
35.79
27.58
32.40
30.09
76
0.67
EPSFt
0.59
0.57
0.52
0.49
0.51
0.53
0.53
0.57
0.60
0.54
0.74
1.36%
0.21%
—
19.31
EPS growth%
17.28
15.92
14.33
15.48
17.41
17.78
16.59
17.70
15.14
13.59
21.72
16.59
16.25
33
0.49
Bookvalue per shFt
0.90
0.99
1.04
1.06
1.23
1.25
1.24
1.31
1.40
1.68
0.63
6.41%
7.12%
—
0.32
FCF per shareFt
1.06
1.17
1.20
1.21
1.20
1.23
1.32
1.45
1.58
1.91
0.19
9.65%
6.92%
—
0.37
Dividend per shFt
0.33
0.32
0.31
0.29
0.31
0.28
0.27
0.27
0.26
0.27
0.27
(2.50%)
(3.43%)
—
3.78
Div yield (avg)%
11.07
11.06
9.85
12.17
10.13
8.63
7.50
9.92
7.85
7.30
4.07
7.85
9.88
13
27.90
Payout ratio%
7.99
8.56
6.23
5.62
6.32
8.45
11.22
8.62
10.39
10.55
13.56
10.39
8.50
17
707.2
Shares (diluted)M
724.5
781.9
748.4
726.3
648.5
699.7
667.3
655.2
617.5
640.7
670.7
(0.24%)
(1.03%)
78
4.17
Buyback yield%
14.23
16.95
16.48
14.17
11.27
12.52
13.16
15.79
16.17
13.94
23.39
13.94
14.20
50
0.206
D/E ratiox
1.614
1.910
2.118
2.095
2.023
1.928
2.171
2.092
2.443
2.731
1.677
2.171
2.094
50
1.374
Enterprise valueFt B
1.788
1.728
1.719
1.909
2.208
2.325
2.691
2.779
2.868
2.985
1.457
6.22%
5.81%
29
0.668
LT debtFt B
1.565
1.804
2.035
2.055
2.037
2.408
2.389
2.652
2.720
2.939
0.599
7.61%
7.87%
39
Cost of revenue
5.48%
1.00×
Operating expenses
4.74%
0.93×
Goodwill & intangibles
20.96%
Property and equipment
15.03%