0.241
Revenue$B
0.574
0.604
0.633
0.691
0.753
0.807
0.855
0.924
1.013
1.076
0.255
7.40%
7.31%
88
12.61
Revenue growth%
24.74
22.75
21.09
23.26
21.04
23.06
24.40
22.63
21.23
22.81
23.92
22.81
22.78
70
15.26
Gross margin%
17.85
18.36
20.87
22.38
24.01
25.05
24.32
24.24
23.11
25.91
17.69
24.32
23.56
18
24.31
Operating margin%
27.22
29.69
29.19
26.90
27.42
26.07
24.17
23.69
21.28
21.66
28.11
23.69
26.48
55
29.65
Net margin%
19.96
17.27
16.66
18.52
21.50
19.07
16.90
18.53
15.93
15.30
10.47
16.90
17.89
88
27.02
P/E ratio (avg)x
7.704
7.093
7.148
7.048
7.572
6.974
7.025
6.939
6.765
7.586
27.98
6.974
7.070
64
27.71
EV/EBITx
30.33
30.08
26.51
22.72
20.35
20.25
17.48
15.90
13.56
12.65
17.39
15.90
20.30
38
9.17
FCF yield (avg)%
9.08
11.60
12.92
12.05
12.58
13.95
12.83
11.81
13.64
14.54
29.19
13.64
12.70
32
17.73
FCF margin%
8.03
10.95
8.12
8.71
5.80
8.66
10.40
9.58
11.63
11.85
8.58
10.40
9.15
84
0.489
FCF / Net incomex
0.967
1.127
1.061
1.068
1.005
1.051
1.042
1.197
1.353
1.475
0.225
1.197
1.064
8
16.81
ROIC%
18.75
19.47
22.04
24.66
25.87
27.13
29.93
30.00
27.17
26.69
20.49
27.17
26.28
12
3.87
Return on equity%
22.50
21.79
22.66
25.10
23.32
25.71
23.94
23.64
24.77
24.50
19.58
24.50
23.79
6
9.27
Return on assets%
19.78
17.35
17.01
16.07
16.37
14.41
11.99
10.38
9.09
11.54
27.80
11.54
15.24
85
4.03
EPS$
18.99
20.20
21.27
23.54
24.84
27.67
27.63
29.01
28.17
32.20
4.15
5.33%
6.52%
—
28.02
EPS growth%
29.43
27.84
25.73
25.69
22.95
20.38
20.01
21.14
22.18
24.31
5.71
21.14
23.63
15
3.50
Bookvalue per sh$
16.88
18.39
18.15
15.62
16.07
15.76
14.72
13.78
13.93
13.55
21.40
(3.35%)
(2.55%)
—
3.97
FCF per share$
17.47
15.92
16.52
15.41
13.18
12.89
11.11
9.80
9.01
9.20
14.72
(6.94%)
(6.06%)
—
13.28
Dividend per sh$
10.53
10.22
10.12
10.88
10.89
9.60
8.74
8.85
9.24
8.38
5.13
(5.10%)
(3.48%)
—
17.46
Div yield (avg)%
20.35
17.91
15.36
18.20
18.91
17.83
19.25
19.84
19.14
22.08
29.65
19.25
19.02
69
20.80
Payout ratio%
10.23
9.02
10.76
12.35
13.00
12.15
10.29
11.93
11.91
12.67
5.55
11.93
11.92
12
48.99
Shares (diluted)M
78.00
91.84
105.6
119.2
140.2
150.5
177.3
174.8
204.6
222.7
51.09
9.69%
11.62%
80
16.31
Buyback yield%
8.43
7.82
8.50
10.56
13.10
13.18
13.19
14.83
15.78
16.67
10.84
14.83
13.14
77
0.734
D/E ratiox
1.071
1.158
1.372
1.593
1.888
2.082
2.373
2.667
2.548
2.422
0.912
2.422
1.985
89
0.591
Enterprise value$B
0.420
0.469
0.542
0.649
0.752
0.736
0.764
0.882
1.006
1.073
0.546
7.35%
9.94%
34
0.162
LT debt$B
1.000
1.080
0.919
0.803
0.769
0.708
0.604
0.647
0.664
0.564
1.322
(6.03%)
(5.97%)
41
Revenue
$1.076B
7.31%
1.00×
Cost of revenue
$659.7M
7.14%
0.98×
Operating expenses
$261.5M
7.58%
1.03×
Property and equipment
24.60%
Goodwill & intangibles
16.85%
Spread over hurdle
(4.22%)