0.508
Revenue$B
1.002
0.999
0.986
1.004
1.005
0.995
1.017
1.001
1.021
1.032
0.550
0.55%
0.21%
17
5.51
Revenue growth%
26.03
28.42
26.87
27.73
29.61
28.65
27.70
30.50
29.72
29.62
3.51
29.62
28.54
30
21.21
Gross margin%
1.59
0.40
2.26
4.22
3.44
2.27
0.40
0.40
1.37
0.77
16.11
0.77
1.48
64
6.74
Operating margin%
1.68
0.84
0.40
3.03
2.43
0.40
2.17
1.52
0.40
0.40
20.13
0.40
1.18
60
27.06
Net margin%
13.37
10.64
10.09
10.44
10.89
13.70
13.57
10.72
11.64
13.63
9.26
13.57
11.27
88
22.70
P/E ratio (avg)x
39.86
41.60
46.32
46.42
41.71
39.30
37.88
34.54
37.03
37.68
33.94
37.68
39.58
21
7.999
EV/EBITx
36.63
36.27
38.33
37.09
34.59
36.35
34.10
30.92
30.21
27.63
10.02
30.92
35.43
92
16.83
FCF yield (avg)%
5.92
7.85
9.23
9.06
11.45
9.66
9.35
10.47
10.07
12.09
18.42
10.07
9.50
94
5.90
FCF margin%
22.28
19.47
21.07
22.87
25.52
23.80
21.44
24.27
26.24
24.36
10.74
24.27
23.34
43
1.438
FCF / Net incomex
1.668
1.790
2.048
2.053
2.237
2.387
2.378
2.614
2.644
2.761
0.209
2.614
2.308
10
14.55
ROIC%
7.48
10.45
8.61
8.53
7.24
7.18
9.82
12.43
10.53
8.05
11.20
9.82
8.57
44
13.80
Return on equity%
14.85
16.00
14.08
11.60
11.15
9.24
12.13
12.25
10.71
10.06
18.23
10.71
11.86
19
26.58
Return on assets%
7.08
9.53
6.88
9.05
9.55
7.84
5.01
7.00
9.91
7.99
6.34
7.84
7.92
44
1.10
EPS$
0.57
0.58
0.55
0.52
0.54
0.62
0.60
0.59
0.69
0.70
1.13
5.65%
2.07%
—
5.64
EPS growth%
24.76
25.23
25.53
23.02
22.36
24.84
25.40
27.62
27.41
30.39
28.73
27.41
25.31
65
0.32
Bookvalue per sh$
1.38
1.42
1.54
1.42
1.29
1.39
1.44
1.36
1.50
1.68
0.92
5.34%
2.98%
—
0.43
FCF per share$
0.76
0.74
0.82
0.77
0.74
0.67
0.66
0.64
0.59
0.56
0.33
(5.44%)
(3.51%)
—
0.53
Dividend per sh$
0.86
0.88
0.87
0.93
1.00
1.08
1.17
1.10
1.17
1.23
1.28
4.20%
4.72%
—
8.31
Div yield (avg)%
17.05
16.21
17.49
18.83
16.97
18.99
20.11
18.71
16.14
16.35
28.29
18.71
17.27
74
3.41
Payout ratio%
10.73
10.85
9.39
10.56
13.08
14.45
12.98
9.99
7.98
5.09
27.78
9.99
10.64
94
281.3
Shares (diluted)M
264.8
252.8
233.6
229.0
212.4
218.9
193.9
200.1
210.4
205.8
279.7
(0.63%)
(2.32%)
20
3.44
Buyback yield%
23.03
23.95
23.64
20.88
18.30
16.17
18.89
20.55
19.25
19.29
22.89
19.25
19.92
46
0.359
D/E ratiox
0.748
0.769
0.709
0.605
0.524
0.498
0.530
0.541
0.466
0.467
1.384
0.498
0.536
78
0.058
Enterprise value$B
1.020
0.990
1.076
1.048
0.906
0.839
0.818
0.775
0.833
0.857
0.257
(1.12%)
(1.19%)
69
0.686
LT debt$B
1.374
1.565
1.842
1.847
2.079
2.017
2.160
2.502
2.715
2.871
0.676
6.67%
8.34%
14
Revenue
$1.032B
0.21%
1.00×
Cost of revenue
$617.0M
0.23%
1.00×
Operating expenses
$243.7M
0.12%
0.99×
Property and equipment
18.12%
Spread over hurdle
(1.41%)