2.503
Revenue$B
1.025
1.115
1.178
1.250
1.307
1.411
1.483
1.600
1.709
1.830
2.647
6.97%
6.71%
36
26.48
Revenue growth%
17.63
17.90
18.31
16.07
16.84
14.36
16.19
13.40
15.15
16.96
29.08
15.15
16.51
17
29.84
Gross margin%
11.89
13.94
14.96
13.91
12.01
10.30
10.49
11.70
9.71
12.15
27.51
10.49
11.95
37
23.34
Operating margin%
31.07
33.65
30.87
32.09
35.09
32.15
32.30
35.18
34.87
35.15
28.63
34.87
32.97
15
14.03
Net margin%
7.04
7.51
9.95
8.77
9.74
9.30
10.81
8.03
8.62
9.09
14.45
9.09
8.93
23
18.22
P/E ratio (avg)x
30.93
27.74
24.86
23.45
22.32
21.12
23.27
26.30
24.52
22.68
8.507
23.27
23.98
42
32.78
EV/EBITx
20.59
19.28
17.37
17.07
17.14
15.26
15.04
13.68
14.18
13.76
9.716
14.18
16.17
37
5.99
FCF yield (avg)%
6.65
9.26
8.49
6.36
8.74
9.64
7.36
8.00
7.02
7.06
18.23
7.36
7.68
89
17.41
FCF margin%
2.87
5.71
6.73
4.29
2.90
1.58
4.19
5.69
4.85
2.36
16.05
4.19
4.24
31
1.245
FCF / Net incomex
0.635
0.760
0.875
0.892
1.055
1.125
1.202
1.371
1.339
1.308
0.621
1.308
1.090
19
8.51
ROIC%
9.43
7.63
5.43
7.43
8.96
6.27
6.39
5.51
4.27
1.63
10.35
5.51
6.33
67
17.57
Return on equity%
5.54
6.42
7.63
7.19
8.74
9.34
6.71
7.25
6.93
9.53
9.62
7.25
7.22
68
3.55
Return on assets%
26.04
28.59
30.99
33.29
32.83
33.98
36.66
38.61
38.67
40.17
5.84
38.61
33.64
62
11.95
EPS$
15.58
16.63
15.13
15.60
16.65
16.28
17.21
16.57
18.04
16.36
12.51
(0.34%)
(0.14%)
—
27.75
EPS growth%
34.50
34.74
32.62
35.06
34.95
33.05
35.92
36.98
36.98
36.84
6.52
36.84
35.00
92
8.17
Bookvalue per sh$
14.14
15.11
18.21
21.77
25.94
25.73
26.55
27.47
28.92
31.55
12.59
3.99%
8.31%
—
7.35
FCF per share$
18.39
18.49
19.09
18.00
16.89
18.84
21.59
21.00
22.55
26.26
17.86
9.22%
3.11%
—
4.38
Dividend per sh$
8.38
7.45
7.54
8.33
8.67
8.04
8.48
8.57
9.08
9.07
5.72
0.90%
0.29%
—
19.28
Div yield (avg)%
5.09
5.08
4.49
3.42
3.89
1.03
0.40
0.63
1.53
2.21
18.91
1.03
2.82
91
2.75
Payout ratio%
10.86
11.13
8.54
8.84
6.76
6.86
8.90
8.75
6.80
4.35
4.79
6.86
8.65
27
30.74
Shares (diluted)M
30.37
29.37
27.11
23.89
26.62
24.17
21.34
18.83
19.23
20.96
31.38
(4.67%)
(3.84%)
75
3.66
Buyback yield%
4.14
4.55
2.39
0.96
0.40
1.77
2.02
2.32
2.58
2.51
17.46
2.32
2.35
32
0.946
D/E ratiox
0.671
0.684
0.713
0.691
0.737
0.783
0.837
0.885
0.968
0.885
0.796
0.885
0.760
75
1.969
Enterprise value$B
0.402
0.476
0.459
0.471
0.489
0.576
0.610
0.714
0.730
0.792
1.914
10.10%
6.99%
69
0.616
LT debt$B
0.896
0.898
1.014
1.061
1.202
1.210
1.149
1.097
1.076
1.023
1.924
(3.17%)
2.05%
14
Revenue
$1.830B
6.71%
1.00×
Cost of revenue
$1.281B
6.71%
1.00×
Operating expenses
$223.8M
6.22%
0.95×
Property and equipment
17.82%
Spread over hurdle
(7.67%)