0.633
Revenue$B
1.079
1.108
1.157
1.184
1.213
1.241
1.313
1.360
1.392
1.439
0.692
3.46%
3.33%
81
10.02
Revenue growth%
17.90
15.08
14.48
11.99
11.67
9.19
9.74
6.78
7.33
6.72
21.82
7.33
10.71
27
4.54
Gross margin%
13.07
12.08
12.38
12.63
15.54
15.95
18.30
17.42
17.36
19.58
2.58
17.42
15.74
89
13.01
Operating margin%
28.33
29.24
27.16
26.77
28.62
29.78
31.42
30.31
31.10
32.73
20.34
31.10
29.51
58
20.20
Net margin%
9.40
8.80
11.11
12.36
12.67
12.10
9.21
11.03
8.37
8.06
12.03
9.21
10.21
21
32.38
P/E ratio (avg)x
19.97
21.39
21.47
25.59
27.08
32.04
35.87
37.90
38.62
37.81
29.72
37.81
29.56
88
35.44
EV/EBITx
10.29
10.44
11.54
11.17
10.82
11.94
12.49
12.76
13.12
12.34
25.40
12.49
11.74
10
16.56
FCF yield (avg)%
10.57
7.87
9.10
9.60
12.34
10.42
8.75
8.29
7.78
6.33
24.31
8.29
8.92
66
10.64
FCF margin%
5.44
3.08
1.09
1.63
0.40
2.40
4.62
3.91
1.74
0.40
19.39
2.40
2.07
69
0.749
FCF / Net incomex
2.555
2.831
3.223
3.305
3.572
3.845
4.035
4.303
4.512
4.903
0.557
4.303
3.709
67
13.76
ROIC%
22.31
24.63
24.35
25.82
23.83
23.24
22.49
25.32
26.73
25.50
25.62
25.32
24.49
26
25.44
Return on equity%
18.06
15.55
17.20
17.14
17.66
18.92
19.63
22.55
20.69
21.88
11.41
20.69
18.49
78
29.70
Return on assets%
9.63
10.19
11.06
11.66
12.42
12.30
9.66
11.00
11.12
8.40
24.73
11.00
11.03
54
2.01
EPS$
2.16
2.23
2.07
2.14
2.02
1.85
1.75
1.86
1.74
1.79
2.10
(2.36%)
(0.57%)
—
11.75
EPS growth%
27.38
27.82
25.63
23.62
25.15
27.20
29.53
28.52
31.50
31.21
22.96
29.53
27.60
61
2.16
Bookvalue per sh$
0.80
0.90
0.94
1.09
1.19
1.19
1.36
1.47
1.75
1.85
1.80
9.33%
10.19%
—
1.65
FCF per share$
0.70
0.69
0.81
0.81
0.86
0.84
0.88
1.05
1.26
1.44
2.29
10.93%
8.56%
—
1.98
Dividend per sh$
1.55
1.35
1.22
1.25
1.11
1.06
1.11
1.18
1.21
1.11
2.14
0.07%
(3.37%)
—
2.25
Div yield (avg)%
4.95
6.00
3.92
5.21
6.29
9.14
6.53
4.56
6.77
6.53
11.30
6.53
6.15
88
22.94
Payout ratio%
26.61
26.60
28.93
28.29
26.36
26.38
26.92
28.94
29.95
30.94
10.13
28.94
27.61
67
220.2
Shares (diluted)M
277.0
330.0
341.6
340.1
336.8
345.0
381.2
413.8
420.6
456.2
225.8
6.26%
5.59%
72
5.48
Buyback yield%
9.33
7.58
10.26
9.44
9.92
9.11
7.31
9.34
10.63
7.93
14.77
9.11
9.34
89
0.322
D/E ratiox
0.542
0.480
0.436
0.435
0.432
0.404
0.441
0.486
0.447
0.440
1.778
0.441
0.441
94
0.146
Enterprise value$B
1.091
1.109
1.192
1.154
1.102
0.979
0.889
0.914
0.935
0.845
0.951
(5.16%)
(3.36%)
56
1.323
LT debt$B
1.602
1.550
1.571
1.636
1.814
1.824
1.752
1.886
2.106
2.297
0.841
4.84%
5.28%
43
Revenue
$1.439B
3.33%
1.00×
Cost of revenue
$787.4M
3.38%
1.00×
Operating expenses
$183.4M
2.66%
0.94×
Property and equipment
18.46%
Return on capital
223.84%
Spread over hurdle
214.63%