0.747
Revenue$B
0.789
0.812
0.840
0.881
0.916
0.957
0.997
1.034
1.068
1.146
0.793
4.57%
4.17%
26
29.06
Revenue growth%
15.51
18.33
19.60
19.25
16.36
18.24
19.86
18.88
19.32
18.54
22.74
18.88
18.71
57
17.21
Gross margin%
5.02
2.98
3.49
2.69
5.30
7.28
8.85
6.30
4.43
4.43
12.60
6.30
4.73
70
27.17
Operating margin%
0.59
2.09
0.40
0.40
2.16
0.99
2.65
0.40
2.68
0.86
15.86
0.99
0.92
33
13.00
Net margin%
23.73
20.81
19.61
21.49
19.99
19.70
19.97
20.92
18.70
18.10
29.29
19.70
19.98
44
12.94
P/E ratio (avg)x
14.22
13.81
13.93
13.81
15.13
16.10
17.73
19.40
22.22
21.94
27.46
19.40
15.61
53
8.761
EV/EBITx
25.69
26.64
27.57
26.99
29.56
32.70
35.19
39.70
43.73
48.62
14.51
39.70
31.13
33
8.01
FCF yield (avg)%
5.19
2.25
5.20
6.21
5.26
3.30
5.63
4.54
6.91
6.74
2.81
5.63
5.23
38
24.51
FCF margin%
8.00
6.87
6.14
5.87
8.80
8.19
7.39
10.26
12.28
10.02
7.22
10.02
8.09
52
0.283
FCF / Net incomex
1.263
1.224
1.352
1.226
1.178
1.236
1.326
1.170
1.135
1.183
0.608
1.183
1.225
71
24.82
ROIC%
18.57
15.88
14.52
13.83
11.47
10.09
12.22
9.92
12.80
10.02
14.50
10.09
12.51
16
18.15
Return on equity%
12.95
15.26
15.65
12.71
14.55
15.35
14.26
12.25
10.68
12.02
16.82
12.25
13.60
11
25.32
Return on assets%
10.58
8.80
11.74
11.74
12.97
10.89
10.00
11.77
10.71
9.73
25.44
10.71
10.80
34
12.61
EPS$
2.25
2.04
1.79
1.61
1.65
1.48
1.52
1.56
1.59
1.36
13.89
(3.70%)
(6.30%)
—
16.06
EPS growth%
14.57
11.70
10.38
9.18
9.84
12.52
11.27
9.18
12.07
9.62
3.63
11.27
10.82
45
9.38
Bookvalue per sh$
2.59
2.72
2.50
2.42
2.22
1.96
1.89
1.99
1.85
1.57
4.86
(6.67%)
(5.58%)
—
7.38
FCF per share$
2.49
2.69
2.89
2.64
2.72
2.57
2.77
2.81
2.82
2.54
3.54
(1.37%)
(1.14%)
—
12.44
Dividend per sh$
9.17
8.04
6.95
6.67
6.43
5.94
6.49
6.41
5.53
4.82
12.63
(5.58%)
(7.09%)
—
9.25
Div yield (avg)%
15.47
14.86
15.41
14.36
11.42
11.33
8.55
8.68
10.74
9.26
3.96
9.26
11.37
19
3.06
Payout ratio%
31.49
33.05
33.18
30.36
29.17
29.08
26.87
27.75
27.30
29.60
25.85
27.75
29.39
75
38.40
Shares (diluted)M
46.44
52.47
57.44
56.61
64.43
72.59
70.86
82.62
85.41
90.66
38.94
7.07%
7.19%
69
20.40
Buyback yield%
2.03
3.37
0.78
2.51
4.11
5.95
7.58
5.13
5.73
4.04
23.38
5.73
4.08
79
1.494
D/E ratiox
0.941
0.887
0.930
0.878
0.795
0.884
0.952
1.039
0.964
1.006
0.328
0.964
0.935
71
0.117
Enterprise value$B
0.936
1.041
1.010
1.069
1.218
1.142
1.230
1.157
1.103
1.106
0.282
(1.92%)
2.29%
75
0.926
LT debt$B
1.023
1.013
1.005
1.153
1.246
1.449
1.417
1.564
1.713
1.845
0.949
8.16%
6.51%
61
Revenue
$1.146B
4.17%
1.00×
Cost of revenue
$512.2M
3.80%
0.96×
Operating expenses
$244.6M
4.53%
1.03×
Property and equipment
20.07%
Spread over hurdle
12.45%