1.459
Revenue$B
0.859
0.905
0.954
0.973
1.031
1.052
1.095
1.158
1.209
1.277
1.491
4.37%
4.35%
33
10.40
Revenue growth%
12.55
13.52
15.36
17.74
18.88
20.59
23.53
21.27
18.77
18.05
4.20
20.59
18.41
21
17.84
Gross margin%
18.35
17.60
17.30
19.56
17.79
18.09
16.80
18.42
20.87
21.83
20.71
18.42
18.22
45
16.49
Operating margin%
11.80
10.77
12.95
15.44
13.02
14.34
13.33
15.25
17.22
18.97
10.10
15.25
13.84
73
24.48
Net margin%
4.77
2.35
0.40
0.40
0.97
2.86
3.92
1.89
0.78
3.17
22.54
2.86
2.12
78
31.10
P/E ratio (avg)x
26.96
24.85
24.01
23.50
22.48
25.30
24.42
24.99
24.59
26.82
7.015
24.99
24.72
44
18.45
EV/EBITx
16.40
18.02
20.50
24.68
27.59
33.02
33.50
39.81
45.74
52.11
11.10
39.81
30.31
40
22.11
FCF yield (avg)%
26.72
28.65
28.54
26.54
26.90
27.60
24.73
26.00
27.07
25.42
16.20
26.00
26.81
67
21.56
FCF margin%
11.64
14.20
15.83
13.31
10.71
13.09
12.41
10.09
8.71
6.03
10.85
10.09
12.02
91
1.099
FCF / Net incomex
0.520
0.549
0.525
0.604
0.635
0.718
0.726
0.731
0.721
0.795
0.892
0.726
0.676
22
27.47
ROIC%
23.45
20.74
21.28
20.08
20.41
17.56
14.81
17.42
14.44
15.06
8.87
15.06
18.82
43
16.50
Return on equity%
7.52
9.48
8.33
9.19
11.56
11.31
9.07
7.68
9.74
12.37
16.46
9.74
9.33
24
4.82
Return on assets%
19.66
17.26
19.19
20.12
20.99
21.74
23.88
25.70
28.01
25.78
25.86
25.70
21.37
62
2.53
EPS$
1.16
1.09
1.06
1.18
1.08
0.99
0.94
1.07
1.18
1.31
2.80
4.00%
0.15%
—
17.18
EPS growth%
4.37
6.03
6.89
9.38
10.08
11.16
14.06
11.28
13.31
15.68
23.14
13.31
10.62
29
2.26
Bookvalue per sh$
6.66
7.02
7.86
9.23
9.50
9.80
11.00
11.03
13.42
15.04
1.31
9.63%
8.55%
—
4.18
FCF per share$
5.54
4.76
4.43
4.65
4.66
3.96
3.89
4.12
3.57
3.25
1.90
(6.94%)
(5.34%)
—
2.80
Dividend per sh$
3.92
4.10
3.99
4.44
4.45
4.60
4.62
4.70
4.84
4.84
3.46
1.68%
2.65%
—
9.56
Div yield (avg)%
16.22
19.11
18.31
20.52
21.61
18.98
17.11
18.17
19.56
22.49
15.33
18.98
19.05
14
12.38
Payout ratio%
1.23
3.05
4.44
2.83
0.40
2.78
2.66
5.60
6.51
6.23
7.60
5.60
2.94
76
101.4
Shares (diluted)M
132.4
155.6
160.4
174.2
189.7
195.6
222.7
231.4
236.5
229.0
98.79
3.84%
5.82%
41
6.25
Buyback yield%
15.72
17.20
18.01
17.37
18.01
17.92
20.53
17.81
19.10
17.51
7.32
17.92
17.87
27
0.948
D/E ratiox
0.922
1.004
1.085
1.222
1.300
1.374
1.318
1.455
1.596
1.713
1.731
1.455
1.309
53
1.456
Enterprise value$B
0.698
0.655
0.740
0.797
0.916
1.055
1.001
1.096
1.050
1.026
0.947
2.30%
4.42%
27
0.569
LT debt$B
0.963
1.001
0.921
0.940
0.920
0.937
0.982
0.921
0.882
0.954
1.430
0.71%
(0.27%)
85
Revenue
$1.277B
4.35%
1.00×
Cost of revenue
$785.8M
4.46%
1.01×
Operating expenses
$122.4M
3.73%
0.94×
Goodwill & intangibles
17.68%
Property and equipment
17.36%
Spread over hurdle
20.58%