1.296
Revenue$B
0.508
0.559
0.616
0.658
0.714
0.776
0.855
0.938
0.994
1.092
1.355
8.87%
8.71%
8
6.20
Revenue growth%
27.72
27.41
27.85
30.67
28.00
29.27
29.49
30.59
29.62
30.12
12.27
29.62
29.38
23
3.94
Gross margin%
23.94
24.52
26.83
25.08
24.09
24.56
22.41
23.39
22.83
25.75
29.89
23.39
24.30
5
17.77
Operating margin%
14.50
11.61
12.99
12.90
11.89
12.54
14.49
16.39
14.47
14.33
15.20
14.47
13.66
60
13.16
Net margin%
16.67
19.17
17.32
16.60
17.72
19.38
22.31
21.67
24.44
26.45
28.06
22.31
19.27
44
26.80
P/E ratio (avg)x
6.992
6.216
6.154
5.823
5.149
5.076
5.451
5.409
5.340
5.160
10.93
5.340
5.430
78
28.49
EV/EBITx
60.37
72.07
78.89
86.04
86.41
84.65
84.69
87.44
97.45
114.7
23.33
87.44
85.37
72
18.83
FCF yield (avg)%
16.94
14.44
14.19
13.25
10.52
8.75
10.21
8.49
9.32
11.13
2.85
9.32
10.82
92
17.22
FCF margin%
1.39
0.40
0.40
2.79
4.66
7.09
8.05
10.62
7.85
7.72
8.42
7.85
5.88
75
0.464
FCF / Net incomex
1.304
1.224
1.289
1.232
1.171
1.217
1.316
1.365
1.528
1.595
0.446
1.365
1.297
52
18.92
ROIC%
0.40
0.40
0.82
0.69
0.40
2.75
3.91
6.54
7.77
8.81
5.73
6.54
1.78
26
4.97
Return on equity%
25.69
23.03
23.69
21.27
19.04
20.42
19.90
18.12
20.23
20.20
9.15
20.20
20.32
52
28.80
Return on assets%
13.78
11.32
10.27
7.45
5.29
4.63
4.75
3.80
6.50
4.80
11.78
4.75
5.90
24
4.69
EPS$
6.47
7.61
8.76
9.39
10.95
12.16
13.81
15.91
15.59
18.43
5.17
10.98%
11.60%
—
17.19
EPS growth%
29.65
31.95
34.75
33.42
34.80
31.87
34.45
35.00
33.96
32.77
4.58
33.96
33.69
19
0.92
Bookvalue per sh$
2.80
3.13
3.64
3.78
4.37
5.26
6.27
6.24
7.21
8.45
3.74
14.12%
13.24%
—
4.44
FCF per share$
7.07
8.07
8.24
9.78
11.25
12.82
12.52
12.05
12.18
12.24
0.95
1.70%
6.86%
—
3.84
Dividend per sh$
2.84
2.76
2.58
2.40
2.18
2.30
2.22
2.23
2.41
2.13
2.37
(0.50%)
(3.58%)
—
20.53
Div yield (avg)%
13.64
14.07
13.11
15.31
14.82
13.51
12.09
12.93
10.24
7.96
21.99
12.09
13.31
22
24.35
Payout ratio%
14.35
12.38
11.32
10.98
10.15
8.05
8.75
7.06
7.68
5.82
8.68
7.68
9.45
59
95.38
Shares (diluted)M
66.69
58.90
62.57
67.45
65.05
66.97
66.78
66.21
55.95
57.21
99.29
(2.54%)
(2.23%)
53
29.51
Buyback yield%
19.87
22.47
21.71
24.53
24.96
23.65
20.93
18.07
20.04
19.07
27.68
20.04
21.32
65
0.459
D/E ratiox
1.413
1.471
1.502
1.680
1.847
1.970
2.164
2.441
2.705
2.833
0.638
2.441
1.909
52
0.988
Enterprise value$B
0.369
0.418
0.433
0.454
0.496
0.449
0.414
0.471
0.521
0.591
1.016
3.54%
5.29%
93
0.994
LT debt$B
0.106
0.112
0.113
0.112
0.105
0.107
0.114
0.119
0.110
0.111
1.255
1.14%
(1.06%)
37
Revenue
$1.092B
8.71%
1.00×
Cost of revenue
$649.3M
8.65%
0.99×
Operating expenses
$144.5M
9.09%
1.04×
Property and equipment
18.57%
Spread over hurdle
(4.97%)