0.872
Revenue$B
0.846
0.904
0.982
1.057
1.104
1.154
1.225
1.306
1.378
1.465
0.956
5.81%
6.17%
19
18.76
Revenue growth%
7.70
9.02
9.84
12.33
11.53
13.80
13.22
11.41
14.23
13.06
15.83
13.22
11.93
61
14.06
Gross margin%
20.29
22.11
23.67
22.55
23.73
22.00
24.67
23.55
25.88
28.65
13.31
24.67
23.61
31
11.57
Operating margin%
7.13
9.36
7.10
8.14
5.61
6.39
3.89
6.75
6.68
5.61
19.18
6.39
6.72
52
8.64
Net margin%
8.31
9.55
8.75
8.64
7.53
6.10
6.65
6.70
8.42
8.29
6.23
6.70
8.30
83
36.80
P/E ratio (avg)x
32.15
30.92
30.13
29.92
31.59
28.26
29.47
31.64
30.51
27.82
26.16
29.47
30.32
5
20.42
EV/EBITx
14.57
13.12
11.57
10.96
10.25
9.085
7.764
6.640
6.781
6.852
35.16
6.852
9.665
35
19.77
FCF yield (avg)%
19.91
19.99
19.05
18.46
20.98
21.70
21.59
22.74
21.53
20.67
18.66
21.59
20.82
36
10.76
FCF margin%
19.57
18.41
20.92
20.29
19.22
18.83
18.68
19.06
19.57
17.02
6.61
18.83
19.14
15
0.953
FCF / Net incomex
1.547
1.449
1.417
1.262
1.302
1.324
1.128
1.145
1.126
1.112
1.674
1.128
1.282
87
2.42
ROIC%
28.20
29.78
28.53
25.93
27.51
25.44
23.12
21.55
19.64
20.53
20.72
21.55
25.69
31
9.08
Return on equity%
23.74
25.41
22.58
20.55
22.69
24.69
23.56
23.05
22.18
23.15
16.30
23.15
23.10
77
11.27
Return on assets%
16.92
16.34
18.81
21.36
22.14
23.69
22.74
22.26
24.89
23.70
19.75
23.69
22.20
15
15.73
EPS$
12.01
11.67
12.00
12.50
13.35
12.53
13.25
12.13
10.47
9.61
17.47
(6.37%)
(2.58%)
—
27.48
EPS growth%
12.01
13.88
12.80
13.94
15.74
13.18
15.14
12.56
12.48
15.42
19.83
13.18
13.53
84
10.10
Bookvalue per sh$
22.90
23.56
22.08
24.05
22.76
22.96
26.47
27.66
27.89
28.75
6.44
4.78%
2.55%
—
6.58
FCF per share$
23.02
24.17
23.89
23.48
23.93
25.09
26.10
29.32
33.07
36.79
15.75
8.98%
6.14%
—
5.85
Dividend per sh$
6.11
6.48
7.15
7.95
7.35
7.47
8.18
7.19
6.93
6.65
15.95
(2.00%)
1.14%
—
20.83
Div yield (avg)%
2.66
2.59
0.40
1.73
4.26
5.25
6.20
4.99
4.97
7.17
22.75
5.25
4.62
77
19.56
Payout ratio%
23.20
23.16
21.44
18.92
16.86
18.34
18.35
16.38
16.88
19.09
11.10
18.34
18.64
83
41.45
Shares (diluted)M
29.13
29.55
31.72
29.38
31.62
29.96
30.89
30.30
33.33
36.28
41.32
2.79%
1.08%
58
8.07
Buyback yield%
19.36
20.04
21.95
21.35
23.70
21.45
18.64
20.86
22.27
19.28
10.35
20.86
21.11
68
1.205
D/E ratiox
0.850
0.909
0.983
1.066
1.130
1.100
1.168
1.190
1.375
1.398
0.854
1.190
1.115
79
1.184
Enterprise value$B
0.401
0.432
0.450
0.491
0.466
0.441
0.483
0.434
0.465
0.511
1.120
1.86%
2.32%
78
0.821
LT debt$B
0.178
0.202
0.244
0.277
0.336
0.339
0.353
0.397
0.425
0.467
1.087
6.79%
11.78%
88
Revenue
$1.465B
6.17%
1.00×
Cost of revenue
$827.0M
6.19%
1.00×
Operating expenses
$195.4M
6.11%
0.99×
Goodwill & intangibles
18.66%
Property and equipment
15.19%
Spread over hurdle
30.34%