1.248
Revenue$B
0.534
0.576
0.623
0.668
0.712
0.773
0.820
0.892
0.964
1.003
1.286
7.09%
6.99%
22
20.94
Revenue growth%
24.97
27.85
28.93
28.54
29.77
29.33
30.44
30.24
31.20
33.30
22.67
30.44
29.55
49
5.85
Gross margin%
1.82
0.45
0.40
0.40
0.40
1.59
3.45
4.77
5.68
7.93
24.16
4.77
1.70
17
29.66
Operating margin%
2.99
4.33
1.74
3.48
3.12
5.36
3.92
3.36
3.38
4.92
16.07
3.92
3.43
22
6.17
Net margin%
5.57
7.19
6.53
8.75
11.09
9.22
11.76
8.87
10.36
10.35
3.00
10.35
9.04
70
23.63
P/E ratio (avg)x
39.84
41.26
44.23
42.81
47.80
45.77
47.11
50.64
54.47
57.46
25.90
50.64
46.44
64
16.20
EV/EBITx
31.50
33.29
31.03
27.08
25.05
24.46
25.11
26.83
28.55
25.91
22.56
25.91
26.95
75
11.53
FCF yield (avg)%
2.20
2.27
3.40
2.20
2.20
0.40
2.87
0.40
1.92
0.96
25.76
0.96
2.20
37
26.17
FCF margin%
7.10
6.11
6.03
7.80
9.89
9.78
7.77
9.83
11.04
10.06
17.44
9.83
8.79
45
1.059
FCF / Net incomex
2.239
2.574
2.548
2.716
2.861
3.046
3.047
3.076
3.183
3.443
1.096
3.076
2.954
77
22.75
ROIC%
19.17
21.33
23.86
22.31
19.32
17.42
18.46
19.42
20.89
18.45
5.61
18.46
19.37
11
17.98
Return on equity%
29.17
27.64
24.78
25.66
26.14
24.36
23.75
21.90
22.35
22.57
7.72
22.57
24.57
53
16.80
Return on assets%
4.35
6.62
6.18
8.52
7.44
6.30
8.79
6.13
6.21
4.61
22.90
6.21
6.26
9
12.94
EPS$
6.74
6.77
6.13
6.01
6.69
6.22
7.05
7.84
7.25
7.62
14.47
2.66%
0.79%
—
27.85
EPS growth%
30.69
30.84
33.00
34.95
33.04
32.47
30.82
33.67
34.68
35.34
10.73
33.67
33.02
86
12.89
Bookvalue per sh$
11.81
12.70
14.17
16.29
15.99
16.64
18.95
21.53
21.82
25.02
5.23
9.37%
8.12%
—
10.62
FCF per share$
14.49
17.21
20.23
23.92
28.76
29.57
33.31
33.04
34.45
41.24
18.23
7.48%
12.21%
—
16.76
Dividend per sh$
11.79
12.09
12.68
13.31
12.44
14.38
15.50
15.81
17.51
16.57
12.21
5.91%
4.45%
—
13.02
Div yield (avg)%
9.54
10.47
9.98
9.15
7.37
10.08
8.31
6.78
5.05
7.01
10.40
7.01
8.73
23
11.44
Payout ratio%
16.86
14.65
13.28
13.62
16.24
18.32
20.61
19.32
19.63
17.72
6.10
19.32
17.29
88
51.78
Shares (diluted)M
66.68
73.90
78.26
81.68
83.64
97.75
94.19
112.2
110.2
128.8
54.07
9.01%
7.98%
60
22.86
Buyback yield%
16.38
15.95
16.86
18.63
19.10
19.72
22.51
22.96
25.64
27.01
24.22
22.96
19.41
10
1.224
D/E ratiox
0.410
0.446
0.417
0.411
0.425
0.407
0.380
0.366
0.408
0.392
1.057
0.392
0.409
93
227.9
Enterprise value$M
369.2
407.9
397.5
407.3
411.0
455.6
433.1
494.2
521.9
567.3
827.0
6.66%
4.64%
21
0.072
LT debt$B
0.700
0.608
0.538
0.573
0.575
0.593
0.600
0.642
0.593
0.549
1.192
(0.89%)
(2.16%)
10
Revenue
$1.003B
6.99%
1.00×
Cost of revenue
$621.9M
6.55%
0.96×
Operating expenses
$116.0M
8.94%
1.20×
Spread over hurdle
(2.63%)