1.041
Revenue$B
0.583
0.616
0.650
0.674
0.707
0.728
0.761
0.777
0.797
0.848
1.071
3.72%
4.33%
32
29.70
Revenue growth%
20.82
23.04
20.42
22.28
20.44
23.29
22.63
24.44
25.24
26.74
21.59
24.44
22.83
75
29.55
Gross margin%
2.21
3.31
2.70
4.23
3.15
4.59
2.37
0.40
2.35
1.81
25.40
2.35
2.54
84
26.41
Operating margin%
12.74
9.90
7.54
6.29
4.82
2.16
4.99
3.06
1.44
4.22
14.88
3.06
4.90
62
23.25
Net margin%
5.30
6.04
5.00
3.75
6.15
4.33
6.55
4.44
3.50
1.23
11.80
4.33
4.72
44
36.93
P/E ratio (avg)x
29.06
32.29
34.72
36.31
38.42
38.70
38.03
37.15
42.93
47.93
18.46
38.70
37.59
26
25.84
EV/EBITx
13.16
13.84
13.45
12.75
12.97
13.97
14.53
14.35
15.78
15.98
37.28
14.53
13.91
37
15.94
FCF yield (avg)%
4.82
3.33
1.09
0.40
1.57
3.15
2.91
5.72
7.26
9.57
7.13
5.72
3.24
9
4.40
FCF margin%
20.18
17.21
15.29
17.74
19.97
20.76
23.05
21.03
23.98
23.70
7.15
23.05
20.47
90
0.150
FCF / Net incomex
0.889
0.893
0.928
1.035
1.196
1.383
1.322
1.539
1.628
1.714
1.176
1.539
1.259
39
5.05
ROIC%
4.47
4.15
4.78
2.56
0.40
0.40
1.25
0.40
1.33
3.63
3.85
1.25
1.94
90
12.58
Return on equity%
14.12
14.14
12.15
13.67
13.42
11.22
10.70
10.10
12.13
13.16
17.85
11.22
12.65
19
17.07
Return on assets%
19.56
20.35
23.35
22.92
20.04
17.48
15.98
15.76
17.22
15.77
14.33
15.98
18.52
74
18.81
EPS$
23.96
26.51
25.92
24.46
25.00
23.98
24.90
26.86
26.00
27.34
19.29
1.81%
2.42%
—
17.35
EPS growth%
21.07
18.40
19.79
22.05
20.95
21.21
21.72
20.18
18.81
18.95
25.16
20.18
20.56
65
20.66
Bookvalue per sh$
7.41
7.40
8.46
9.72
11.27
11.68
12.38
13.36
14.75
13.99
7.08
4.42%
7.40%
—
7.20
FCF per share$
17.89
15.98
15.08
16.23
16.98
18.31
17.92
18.00
19.62
21.54
18.78
4.87%
2.27%
—
10.29
Dividend per sh$
2.90
3.06
2.97
3.07
3.26
3.59
3.64
4.05
4.06
4.24
7.92
5.42%
4.12%
—
6.02
Div yield (avg)%
6.28
8.45
7.78
10.45
10.36
9.62
10.73
7.96
6.02
7.82
21.61
7.96
8.21
23
19.12
Payout ratio%
1.23
0.40
1.07
2.98
2.62
2.90
2.64
1.91
0.40
2.73
18.22
2.64
2.26
44
57.83
Shares (diluted)M
42.96
40.84
42.73
46.15
39.54
37.68
40.47
35.70
34.07
29.43
56.87
(5.74%)
(3.73%)
14
13.76
Buyback yield%
6.75
9.39
12.20
10.92
13.26
12.50
9.70
11.86
9.45
9.42
25.92
9.70
10.31
72
0.386
D/E ratiox
0.213
0.204
0.221
0.205
0.212
0.215
0.221
0.231
0.233
0.235
1.602
0.231
0.218
83
994.4
Enterprise value$M
403.9
359.2
364.7
373.7
396.4
338.8
322.2
336.4
286.0
291.8
84.21
(5.94%)
(3.75%)
43
0.083
LT debt$B
0.451
0.497
0.503
0.560
0.600
0.620
0.725
0.805
0.928
0.894
1.031
8.32%
7.21%
69
Revenue
$848.2M
4.33%
1.00×
Cost of revenue
$486.5M
4.64%
1.03×
Operating expenses
$142.5M
3.53%
0.93×
Property and equipment
16.82%
Spread over hurdle
(3.00%)