1.465
Revenue$B
0.780
0.834
0.888
0.922
0.966
1.041
1.112
1.192
1.289
1.391
1.507
7.56%
6.72%
64
25.77
Revenue growth%
9.99
11.42
14.30
15.30
15.69
18.27
19.41
17.98
18.30
19.30
27.64
18.30
16.83
46
9.16
Gross margin%
21.55
21.29
22.10
19.58
21.89
24.54
27.43
26.96
28.32
27.87
27.60
27.43
23.32
29
24.43
Operating margin%
27.70
29.62
31.91
29.73
27.55
27.21
29.75
29.40
26.75
25.86
19.18
27.21
28.55
8
4.54
Net margin%
32.20
31.70
29.62
26.81
24.85
23.71
21.92
20.40
20.47
17.56
9.31
20.47
24.28
61
11.10
P/E ratio (avg)x
56.95
57.13
63.21
70.59
83.99
92.10
90.25
97.93
113.4
127.9
7.232
97.93
87.12
92
18.50
EV/EBITx
34.38
33.85
38.67
38.44
44.34
47.80
53.69
50.84
59.05
58.97
36.16
53.69
46.07
91
14.98
FCF yield (avg)%
29.92
29.83
27.63
30.22
30.22
29.79
30.07
27.95
28.24
26.97
16.23
28.24
29.81
52
23.14
FCF margin%
7.81
6.27
3.30
5.44
5.84
5.57
7.17
8.44
6.94
7.51
11.49
7.17
6.61
32
1.799
FCF / Net incomex
1.014
1.164
1.160
1.132
1.287
1.385
1.564
1.714
1.592
1.564
1.154
1.564
1.336
83
10.03
ROIC%
10.00
12.41
11.33
8.76
11.71
14.47
12.55
14.27
13.09
11.77
19.40
13.09
12.09
72
10.99
Return on equity%
8.57
8.86
9.68
8.37
11.01
12.91
14.73
14.65
17.15
19.57
14.65
14.73
11.96
9
17.71
Return on assets%
3.30
0.72
0.40
0.40
0.40
2.66
4.16
1.57
2.06
1.00
21.20
2.06
1.28
37
8.91
EPS$
6.23
5.27
4.86
5.06
5.17
4.89
4.99
5.13
5.51
5.54
9.44
1.38%
(2.74%)
—
2.56
EPS growth%
25.00
27.36
27.65
30.30
32.10
31.94
31.14
29.10
28.12
29.09
2.85
29.10
29.10
59
7.45
Bookvalue per sh$
14.40
15.54
15.70
14.79
14.30
14.02
13.31
12.59
11.87
12.88
1.61
(2.07%)
0.05%
—
2.53
FCF per share$
9.30
10.86
11.46
12.04
12.71
14.09
13.75
15.13
16.40
17.20
2.92
6.24%
6.92%
—
3.21
Dividend per sh$
2.25
2.08
2.21
2.41
2.54
2.84
3.16
3.22
3.34
3.43
7.43
6.16%
5.28%
—
5.66
Div yield (avg)%
2.72
2.84
0.59
3.26
5.19
5.86
3.71
3.71
6.24
7.21
9.88
5.86
3.71
32
29.82
Payout ratio%
20.12
18.13
15.83
15.41
16.14
17.03
16.11
17.77
20.00
21.91
26.54
17.77
17.40
29
108.5
Shares (diluted)M
108.4
113.6
107.8
113.0
107.7
102.7
94.70
96.41
99.50
104.5
103.3
(0.61%)
0.38%
68
27.68
Buyback yield%
8.42
5.66
4.68
7.39
6.86
6.94
6.74
4.04
6.55
7.80
28.19
6.74
6.80
85
0.786
D/E ratiox
0.163
0.179
0.183
0.186
0.197
0.203
0.204
0.229
0.248
0.261
1.320
0.229
0.200
56
0.930
Enterprise value$B
0.286
0.276
0.285
0.299
0.272
0.304
0.331
0.363
0.324
0.352
1.512
5.35%
0.97%
88
0.444
LT debt$B
0.209
0.234
0.269
0.263
0.270
0.276
0.307
0.347
0.375
0.370
1.125
6.46%
5.82%
35
Revenue
$1.391B
6.72%
1.00×
Cost of revenue
$973.4M
6.72%
1.00×
Operating expenses
$283.9M
6.36%
0.97×
Property and equipment
16.90%
Spread over hurdle
(2.24%)