0.128
Revenue$B
0.981
0.976
0.974
0.967
0.969
0.960
0.973
0.998
1.020
1.015
0.138
0.93%
0.37%
81
5.15
Revenue growth%
26.66
23.95
24.41
25.82
28.36
30.03
29.36
28.01
26.63
28.28
21.63
28.28
27.33
66
2.26
Gross margin%
15.04
16.46
16.66
17.87
20.67
18.02
15.33
12.68
14.04
12.12
10.60
14.04
15.89
36
5.31
Operating margin%
22.05
19.66
18.27
20.92
18.39
20.46
20.58
21.85
20.85
19.37
18.62
20.58
20.52
74
15.31
Net margin%
29.27
29.85
28.85
28.11
29.65
28.46
29.50
28.44
30.41
30.88
25.35
29.50
29.39
48
14.75
P/E ratio (avg)x
11.55
12.52
12.70
14.87
15.95
17.03
19.11
21.88
26.04
31.53
16.23
21.88
16.49
22
16.76
EV/EBITx
38.20
38.06
42.28
45.13
52.41
51.31
54.81
54.79
52.87
55.67
33.53
54.79
51.86
42
29.07
FCF yield (avg)%
15.53
16.74
16.26
14.21
13.92
11.38
12.52
9.86
8.99
6.10
28.04
9.86
13.22
72
11.75
FCF margin%
11.62
9.60
8.73
10.63
11.57
11.07
10.65
11.37
8.46
11.26
20.38
11.07
10.86
75
1.604
FCF / Net incomex
0.641
0.601
0.673
0.767
0.759
0.815
0.759
0.727
0.684
0.796
1.394
0.759
0.743
69
14.67
ROIC%
17.27
18.58
17.87
20.00
22.57
24.84
24.93
24.29
22.38
21.43
21.07
24.29
21.91
28
26.68
Return on equity%
7.32
9.89
11.41
8.63
8.66
8.17
6.97
5.69
4.34
7.01
29.94
6.97
7.74
61
10.64
Return on assets%
17.46
17.58
17.86
16.80
18.66
21.27
21.32
20.90
20.19
22.70
22.67
21.27
19.43
46
4.27
EPS$
9.55
10.04
10.96
11.76
11.31
9.99
9.84
9.57
9.07
8.46
4.56
(5.63%)
(0.39%)
—
25.21
EPS growth%
15.00
14.69
16.44
16.45
19.07
17.95
19.81
21.80
20.18
19.75
14.46
19.81
18.51
43
8.81
Bookvalue per sh$
15.15
16.33
16.99
19.47
18.03
17.34
17.81
20.60
22.61
25.65
22.85
7.31%
5.79%
—
10.39
FCF per share$
15.09
15.45
14.89
16.14
16.49
17.45
15.84
15.36
15.69
16.08
16.80
(0.50%)
0.80%
—
17.43
Dividend per sh$
9.62
9.17
9.52
9.36
8.26
7.78
8.20
8.89
8.87
7.71
22.85
(1.37%)
(3.13%)
—
8.72
Div yield (avg)%
24.52
25.62
24.11
23.22
23.62
20.68
17.89
17.90
17.14
15.25
7.86
17.89
21.95
45
29.17
Payout ratio%
4.17
4.04
1.81
4.72
6.81
7.37
8.62
9.67
11.35
13.46
28.59
9.67
7.09
95
21.39
Shares (diluted)M
25.62
24.19
27.89
26.46
25.11
27.58
29.15
27.84
29.31
33.19
21.20
5.74%
2.35%
34
21.00
Buyback yield%
10.33
10.76
10.85
9.44
9.42
6.92
4.48
2.82
2.28
3.30
10.85
3.30
8.17
37
0.513
D/E ratiox
0.505
0.561
0.644
0.745
0.774
0.804
0.775
0.802
0.810
0.787
0.803
0.802
0.774
80
747.1
Enterprise value$M
178.0
183.2
172.6
186.5
202.5
205.0
216.9
217.5
221.8
216.9
149.2
1.39%
2.73%
84
0.494
LT debt$B
1.236
1.208
1.338
1.297
1.499
1.555
1.686
1.762
1.984
1.921
0.931
5.08%
5.61%
29
Revenue
$1.015B
0.37%
1.00×
Cost of revenue
$593.8M
0.66%
1.03×
Operating expenses
$120.7M
0.45%
1.01×
Goodwill & intangibles
17.04%
Property and equipment
16.68%
Spread over hurdle
14.18%