0.699
Revenue$B
0.827
0.879
0.923
0.991
1.042
1.104
1.159
1.239
1.303
1.374
0.754
5.69%
5.89%
60
2.71
Revenue growth%
5.81
7.95
7.21
8.95
10.34
10.97
8.83
9.57
7.56
8.99
2.18
8.99
8.89
8
27.36
Gross margin%
16.82
16.11
17.31
16.03
18.27
20.09
18.13
20.81
19.16
22.12
22.97
20.09
18.20
40
10.62
Operating margin%
17.33
18.97
16.09
15.18
17.91
16.12
18.76
15.77
13.23
14.78
22.29
15.77
16.10
39
9.58
Net margin%
14.75
12.92
15.12
12.49
11.94
12.19
9.54
7.99
8.07
9.85
10.84
9.54
12.07
88
26.99
P/E ratio (avg)x
35.55
35.06
39.79
39.73
43.05
40.38
42.35
43.05
47.22
52.67
28.91
43.05
41.37
78
12.28
EV/EBITx
8.268
7.860
7.843
7.621
8.214
7.663
7.724
7.386
6.834
6.675
10.28
7.386
7.693
95
11.15
FCF yield (avg)%
6.67
7.74
8.87
8.86
11.35
9.41
10.41
9.26
10.05
10.23
5.80
10.05
9.34
83
9.29
FCF margin%
5.27
7.97
7.30
5.69
6.03
7.10
5.74
8.51
8.83
6.91
6.55
7.10
7.00
29
0.375
FCF / Net incomex
1.927
1.823
1.712
1.765
1.857
1.797
1.919
1.924
2.021
1.829
1.633
1.919
1.843
26
28.23
ROIC%
15.09
12.78
13.78
16.30
17.20
14.48
13.01
11.30
12.63
13.01
18.41
13.01
13.40
18
16.66
Return on equity%
23.53
25.65
23.37
21.92
22.24
22.42
25.41
28.13
27.94
25.22
10.42
25.41
24.38
53
15.59
Return on assets%
14.50
17.44
17.60
15.19
16.89
17.37
19.42
20.39
22.80
23.04
23.46
20.39
17.52
21
5.95
EPS$
3.05
3.00
3.43
3.51
3.63
3.56
3.80
3.70
3.56
3.44
6.24
(1.05%)
2.67%
—
15.16
EPS growth%
25.07
23.53
20.72
19.74
21.28
20.70
20.83
20.50
22.36
20.12
13.13
20.70
20.77
90
8.90
Bookvalue per sh$
4.73
4.99
5.67
5.36
5.82
5.49
5.22
5.34
6.27
5.92
7.79
0.35%
3.66%
—
3.20
FCF per share$
3.16
2.99
2.57
2.48
2.55
2.71
2.38
2.31
2.18
2.06
4.82
(4.17%)
(4.93%)
—
3.20
Dividend per sh$
3.47
4.14
4.84
5.22
5.89
6.46
7.70
8.11
9.27
9.26
8.60
9.49%
10.02%
—
13.00
Div yield (avg)%
12.09
9.80
11.49
8.94
7.10
5.34
2.99
1.55
0.91
3.31
14.46
2.99
6.22
72
4.51
Payout ratio%
17.57
18.44
16.31
14.35
12.25
11.21
10.14
9.39
7.79
9.51
12.21
9.51
11.73
40
158.1
Shares (diluted)M
238.4
258.4
280.4
313.1
306.7
340.4
378.0
450.9
466.7
465.9
156.5
8.73%
7.57%
54
9.50
Buyback yield%
18.27
17.75
15.32
12.94
11.48
12.72
13.10
15.79
18.07
15.56
20.67
15.56
15.44
10
0.455
D/E ratiox
0.988
0.945
0.982
1.052
1.016
1.060
0.965
1.028
1.044
0.925
0.240
1.028
1.002
43
0.780
Enterprise value$B
1.193
1.334
1.428
1.673
1.783
1.995
1.938
2.208
2.631
2.653
0.575
8.28%
8.58%
43
1.424
LT debt$B
1.459
1.429
1.574
1.576
1.683
1.538
1.365
1.417
1.470
1.413
0.776
(3.44%)
0.53%
43
Revenue
$1.374B
5.89%
1.00×
Cost of revenue
$961.8M
5.89%
1.00×
Operating expenses
$296.1M
5.82%
0.99×
Property and equipment
20.88%
Spread over hurdle
(4.06%)