0.911
Revenue$B
0.602
0.657
0.709
0.754
0.821
0.872
0.934
1.038
1.102
1.205
0.979
7.97%
8.16%
82
4.06
Revenue growth%
18.04
19.38
19.28
20.38
22.06
24.49
21.97
21.96
21.77
21.56
15.85
21.96
21.66
42
5.19
Gross margin%
19.19
20.79
21.42
21.20
22.87
21.51
21.91
19.27
19.86
20.94
14.08
20.94
21.07
34
11.35
Operating margin%
30.82
31.65
34.62
36.35
38.26
36.46
38.15
35.40
38.07
39.63
23.85
38.07
36.40
81
3.95
Net margin%
9.99
12.85
12.14
13.36
11.67
13.12
10.99
10.88
13.33
11.04
9.16
11.04
11.90
40
16.31
P/E ratio (avg)x
24.60
22.21
21.72
21.67
19.48
18.54
16.72
15.38
16.92
16.34
28.96
16.72
19.01
70
35.05
EV/EBITx
12.49
12.54
14.66
16.55
19.23
19.55
20.19
22.01
22.84
26.63
33.88
22.01
19.39
85
20.54
FCF yield (avg)%
2.76
3.45
3.33
3.93
5.40
5.03
2.61
0.74
3.55
1.34
3.16
2.61
3.39
87
19.21
FCF margin%
3.69
2.41
2.84
3.43
3.36
3.03
3.45
3.33
2.39
2.57
26.85
3.03
3.18
33
0.496
FCF / Net incomex
1.359
1.218
1.123
1.087
0.953
0.999
0.923
0.977
1.019
1.068
1.390
0.999
1.044
11
21.83
ROIC%
27.94
28.65
30.18
28.03
30.45
32.17
30.73
33.05
33.72
32.77
28.58
32.77
30.59
38
18.71
Return on equity%
2.48
0.40
0.88
2.90
0.65
0.40
1.84
1.79
4.71
5.55
17.91
1.84
1.82
44
20.62
Return on assets%
35.27
37.74
37.01
35.16
36.12
37.66
34.91
33.54
31.04
30.94
29.15
33.54
35.22
70
3.04
EPS$
15.34
17.01
17.92
18.10
20.45
23.18
25.38
28.32
30.52
31.53
3.35
9.05%
7.78%
—
25.40
EPS growth%
13.61
14.29
12.22
13.90
11.39
9.17
10.51
8.37
8.88
7.31
27.30
8.88
10.95
8
2.98
Bookvalue per sh$
6.23
6.27
6.64
7.26
6.89
6.15
5.81
5.85
5.63
6.21
13.33
(2.06%)
0.23%
—
8.09
FCF per share$
25.17
26.87
30.43
36.09
37.81
40.65
43.62
49.29
50.74
58.25
8.32
9.03%
10.14%
—
4.34
Dividend per sh$
4.22
4.48
4.48
4.55
4.86
5.02
5.10
5.04
4.92
5.05
4.37
0.76%
2.63%
—
19.07
Div yield (avg)%
28.58
31.48
31.80
34.26
33.91
35.48
35.08
32.26
32.45
33.72
21.60
33.72
33.08
89
8.49
Payout ratio%
22.15
22.74
21.70
19.20
17.42
20.03
20.13
21.50
22.00
20.96
9.60
20.96
21.23
44
54.12
Shares (diluted)M
58.92
66.91
76.98
74.13
86.64
89.86
94.07
106.8
123.8
136.7
56.57
9.55%
9.30%
24
21.35
Buyback yield%
14.32
12.10
11.33
9.64
10.02
10.95
9.25
8.26
5.88
3.17
7.87
8.26
9.83
27
1.091
D/E ratiox
1.666
1.616
1.585
1.545
1.694
1.737
1.951
2.182
2.075
2.223
1.488
2.075
1.715
89
390.0
Enterprise value$M
43.88
41.88
40.56
36.79
37.30
38.08
32.84
32.76
30.67
25.98
187.7
(6.98%)
(6.46%)
27
0.646
LT debt$B
0.704
0.792
0.829
0.897
1.021
1.102
1.214
1.298
1.210
1.277
0.149
4.59%
5.99%
88
Revenue
$1.205B
8.16%
1.00×
Cost of revenue
$839.7M
8.32%
1.01×
Operating expenses
$160.2M
8.86%
1.07×
Goodwill & intangibles
19.08%
Property and equipment
18.23%
Spread over hurdle
18.66%