0.126
Revenue$B
1.331
1.330
1.341
1.346
1.355
1.399
1.453
1.504
1.503
1.501
0.136
2.07%
1.63%
48
19.91
Revenue growth%
20.61
18.08
15.32
15.25
14.21
14.30
13.38
14.29
13.51
15.11
19.75
14.29
14.70
21
12.90
Gross margin%
21.12
18.96
16.16
16.31
17.80
20.00
20.32
19.26
20.13
22.32
29.10
20.13
19.63
46
26.22
Operating margin%
8.54
7.62
7.22
4.56
2.99
0.40
2.05
1.36
3.33
4.78
27.72
2.05
3.95
92
4.02
Net margin%
22.38
24.93
24.84
25.28
24.48
23.57
24.65
26.09
27.97
26.79
2.18
26.09
24.89
47
25.11
P/E ratio (avg)x
26.80
28.58
29.42
31.70
28.22
31.08
31.81
32.26
29.87
31.73
23.54
31.73
30.48
27
12.57
EV/EBITx
17.08
18.49
17.17
16.67
17.59
17.72
18.13
19.10
16.90
15.48
23.26
17.72
17.38
73
20.92
FCF yield (avg)%
22.42
23.03
21.03
19.14
19.78
17.45
19.77
20.14
21.93
19.08
13.64
19.77
19.96
58
5.24
FCF margin%
36.10
38.14
35.74
34.48
33.95
32.78
31.35
34.09
34.52
35.03
7.66
34.09
34.50
11
1.764
FCF / Net incomex
0.455
0.482
0.493
0.464
0.516
0.495
0.502
0.496
0.522
0.523
0.301
0.502
0.495
24
5.53
ROIC%
15.41
16.09
17.69
15.42
13.37
12.22
13.66
10.67
9.93
8.69
3.65
10.67
13.51
90
14.71
Return on equity%
10.86
10.74
9.85
9.25
7.69
8.27
6.31
7.20
5.24
6.93
3.46
6.93
7.98
35
15.75
Return on assets%
27.53
27.51
28.11
27.23
30.17
27.70
25.89
25.02
27.20
26.43
6.42
26.43
27.37
20
13.37
EPS$
5.45
5.40
5.84
5.44
5.79
5.62
5.33
4.79
4.48
4.47
13.94
(5.04%)
(2.99%)
—
4.55
EPS growth%
21.24
21.43
23.01
25.05
25.82
24.77
26.92
25.30
22.94
25.28
29.50
25.28
24.91
78
6.64
Bookvalue per sh$
18.30
17.47
16.78
17.64
19.60
19.51
19.93
22.57
25.13
23.76
3.78
3.93%
4.11%
—
9.23
FCF per share$
12.35
14.52
15.69
15.06
17.05
18.76
20.67
21.13
22.55
26.58
8.29
9.29%
7.65%
—
11.86
Dividend per sh$
22.72
25.97
27.40
28.03
34.08
41.17
48.61
48.49
48.03
53.50
7.91
9.44%
9.13%
—
25.46
Div yield (avg)%
6.89
4.02
6.02
7.51
4.74
3.75
5.54
5.65
6.06
3.10
4.90
5.54
5.59
19
24.36
Payout ratio%
0.99
1.33
1.95
1.05
1.95
1.20
1.83
0.40
0.40
0.40
12.43
0.40
1.12
92
93.00
Shares (diluted)M
94.89
93.51
88.18
79.60
82.69
81.12
71.36
74.10
77.95
71.04
95.15
(2.99%)
(2.29%)
85
12.40
Buyback yield%
18.18
19.32
20.43
19.36
20.94
23.06
25.68
23.24
22.26
24.01
20.20
23.24
21.60
75
0.201
D/E ratiox
0.936
0.914
0.890
0.846
0.902
1.028
1.062
0.983
0.957
1.050
1.181
1.028
0.946
61
0.994
Enterprise value$B
0.378
0.425
0.445
0.481
0.527
0.507
0.500
0.553
0.624
0.674
1.043
5.06%
6.52%
19
0.576
LT debt$B
0.169
0.165
0.166
0.178
0.165
0.171
0.166
0.173
0.184
0.164
1.001
(0.08%)
0.16%
79
Revenue
$1.501B
1.63%
1.00×
Cost of revenue
$960.0M
1.60%
1.00×
Operating expenses
$329.4M
1.59%
1.00×
Goodwill & intangibles
21.35%
Property and equipment
15.30%
Spread over hurdle
(4.96%)