1.753
Revenue$B
0.841
0.900
0.987
1.047
1.114
1.223
1.328
1.464
1.569
1.698
1.801
8.78%
7.88%
54
9.75
Revenue growth%
16.90
19.18
21.74
20.40
17.78
15.30
16.95
14.33
11.67
10.51
14.58
14.33
16.93
29
5.26
Gross margin%
18.78
17.61
19.98
18.73
18.31
16.70
16.70
14.40
13.10
12.32
13.44
14.40
17.16
76
19.90
Operating margin%
3.53
2.62
3.15
3.53
6.06
8.75
9.67
9.58
7.25
7.09
29.88
8.75
6.57
17
14.54
Net margin%
18.17
19.38
21.80
22.82
20.34
21.97
21.41
22.45
24.75
22.87
4.18
22.45
21.89
59
36.42
P/E ratio (avg)x
34.12
37.91
37.91
41.14
43.85
47.53
50.95
56.50
63.42
61.94
10.67
56.50
45.69
69
15.41
EV/EBITx
35.54
32.84
29.02
26.88
24.77
24.00
21.19
21.53
23.01
23.80
30.36
23.01
24.38
64
17.59
FCF yield (avg)%
16.15
16.78
18.88
20.00
17.15
19.32
21.53
22.43
23.44
24.51
23.72
22.43
19.66
22
13.12
FCF margin%
12.96
13.63
13.80
14.75
14.77
11.78
9.59
12.12
12.17
12.91
28.53
12.12
12.93
36
0.873
FCF / Net incomex
2.253
2.387
2.481
2.601
2.873
2.684
2.629
2.612
2.709
2.890
1.271
2.684
2.620
23
9.06
ROIC%
0.40
0.40
0.40
0.40
2.31
0.40
0.40
1.73
0.40
0.40
2.20
0.40
0.40
66
11.40
Return on equity%
34.66
35.46
32.64
31.24
34.09
31.92
32.73
35.11
38.01
39.48
24.65
35.11
34.37
31
23.04
Return on assets%
27.81
28.88
31.07
30.51
31.21
29.98
32.10
33.91
35.21
34.75
18.45
33.91
31.14
43
4.90
EPS$
18.55
22.34
26.42
29.19
29.98
31.15
30.42
33.53
33.96
36.57
5.46
4.05%
8.89%
—
20.27
EPS growth%
3.13
1.18
2.33
2.36
1.28
0.40
2.72
0.40
0.40
2.98
7.34
0.40
1.81
59
13.80
Bookvalue per sh$
3.79
4.07
3.56
3.46
3.62
3.60
3.56
3.52
3.41
3.44
16.19
(1.04%)
(1.65%)
—
2.85
FCF per share$
7.07
7.12
7.64
7.87
9.34
11.15
12.54
14.30
16.06
16.19
17.95
11.64%
9.16%
—
17.63
Dividend per sh$
3.16
3.60
3.57
3.67
3.50
3.30
3.46
3.76
4.10
4.15
7.34
3.45%
2.29%
—
5.97
Div yield (avg)%
21.70
22.48
22.55
19.71
20.20
19.28
21.61
23.63
20.74
20.47
3.72
20.74
21.17
56
25.03
Payout ratio%
17.47
16.95
19.57
17.69
18.46
20.25
19.65
19.38
21.42
21.10
4.91
20.25
19.47
79
68.08
Shares (diluted)M
68.16
62.27
64.48
64.32
58.37
50.85
49.74
52.79
51.51
51.20
64.72
(2.59%)
(2.47%)
7
2.83
Buyback yield%
27.32
28.83
30.76
28.61
28.34
29.58
32.29
31.63
28.91
30.84
18.59
30.84
29.25
79
1.753
D/E ratiox
0.391
0.444
0.504
0.600
0.647
0.742
0.847
0.999
1.081
1.028
0.939
0.999
0.694
79
1.860
Enterprise value$B
2.575
2.871
3.078
3.528
3.857
4.199
4.637
4.940
4.843
5.490
2.022
7.32%
7.15%
82
0.654
LT debt$B
2.271
2.233
2.339
2.638
2.985
3.061
3.035
3.034
2.892
2.849
1.714
(0.93%)
3.38%
61
Revenue
$1.698B
7.88%
1.00×
Cost of revenue
$1.189B
7.88%
1.00×
Operating expenses
$283.3M
7.51%
0.97×
Property and equipment
19.48%
Spread over hurdle
(10.17%)