1.145
Revenue$B
1.039
1.043
1.064
1.085
1.078
1.103
1.125
1.164
1.178
1.204
1.183
2.23%
1.58%
25
15.96
Revenue growth%
16.08
16.93
17.87
17.21
17.29
17.05
17.99
15.36
18.32
19.90
2.60
17.99
17.25
14
7.23
Gross margin%
17.69
20.32
19.56
22.42
20.17
19.28
19.81
17.42
19.90
18.19
12.70
19.28
19.68
25
19.44
Operating margin%
6.77
8.81
9.33
10.68
10.10
7.36
5.90
7.41
5.73
3.00
13.53
5.90
7.39
27
25.49
Net margin%
16.48
19.00
16.74
18.43
21.20
23.11
23.43
21.26
18.46
16.01
27.67
21.26
18.73
86
23.01
P/E ratio (avg)x
20.34
21.53
20.87
21.03
19.73
20.24
21.85
23.48
24.58
21.80
33.01
21.85
21.28
12
13.13
EV/EBITx
22.45
23.26
25.13
25.26
25.36
29.95
32.22
36.99
43.37
47.80
34.24
36.99
27.65
42
4.61
FCF yield (avg)%
22.25
19.57
19.64
19.36
19.24
19.24
20.79
20.32
17.44
19.00
17.16
19.24
19.47
44
12.69
FCF margin%
20.93
22.95
22.59
20.32
20.55
21.60
23.78
24.53
27.46
27.70
5.96
24.53
22.77
61
0.711
FCF / Net incomex
2.316
2.584
2.633
2.525
2.333
2.610
2.547
2.555
2.496
2.654
1.305
2.555
2.551
17
18.23
ROIC%
2.96
1.17
0.40
1.62
0.40
0.40
1.06
0.58
0.40
0.84
25.18
0.58
0.71
71
19.36
Return on equity%
12.13
11.90
9.29
9.87
7.48
5.18
6.30
6.61
6.16
4.69
18.93
6.16
7.05
33
7.02
Return on assets%
2.66
4.87
6.18
7.59
6.01
3.84
2.36
2.39
2.53
2.74
10.12
2.53
3.29
69
1.09
EPS$
0.61
0.62
0.55
0.53
0.49
0.52
0.58
0.62
0.56
0.55
1.13
2.43%
(0.99%)
—
16.36
EPS growth%
20.42
20.53
19.10
19.52
22.10
22.59
23.65
22.36
22.60
22.18
11.49
22.59
22.14
65
0.65
Bookvalue per sh$
1.29
1.17
1.20
1.35
1.47
1.52
1.56
1.62
1.66
1.55
0.61
1.09%
3.03%
—
0.55
FCF per share$
1.41
1.52
1.55
1.43
1.50
1.44
1.54
1.40
1.50
1.45
1.09
(0.64%)
(0.76%)
—
1.61
Dividend per sh$
1.85
1.78
1.65
1.66
1.80
1.97
2.15
2.44
2.53
2.68
0.46
8.33%
5.10%
—
9.85
Div yield (avg)%
12.99
13.71
13.65
14.27
13.18
11.33
8.41
8.04
10.67
13.59
15.78
10.67
13.08
58
23.31
Payout ratio%
1.51
4.22
3.34
4.12
3.66
4.81
5.40
6.67
8.74
11.20
11.40
6.67
4.51
86
1.070
Shares (diluted)B
1.363
1.450
1.486
1.733
1.813
2.091
2.177
2.098
2.498
2.820
1.071
9.23%
8.37%
61
26.67
Buyback yield%
24.00
22.02
23.32
22.92
21.37
18.92
16.43
19.25
21.62
22.22
9.82
19.25
21.82
31
0.868
D/E ratiox
0.155
0.153
0.141
0.148
0.152
0.148
0.157
0.152
0.169
0.170
0.850
0.157
0.152
75
1.201
Enterprise value$B
1.340
1.478
1.429
1.440
1.579
1.796
2.119
2.057
2.218
2.263
1.124
7.46%
7.06%
46
0.266
LT debt$B
1.096
1.226
1.354
1.387
1.621
1.780
1.906
1.961
1.966
1.913
1.146
3.37%
6.52%
64
Revenue
$1.204B
1.58%
1.00×
Cost of revenue
$836.1M
1.65%
1.01×
Operating expenses
$262.2M
1.73%
1.01×
Property and equipment
17.32%
Spread over hurdle
25.20%