0.292
Revenue$B
1.216
1.226
1.284
1.287
1.312
1.362
1.417
1.439
1.444
1.448
0.303
1.98%
1.87%
14
10.72
Revenue growth%
27.30
29.57
28.73
26.66
28.03
25.82
28.03
27.00
29.95
28.57
6.33
28.03
28.03
47
20.19
Gross margin%
10.24
12.79
14.45
15.22
15.71
12.88
10.42
8.34
9.76
7.84
15.33
9.76
11.60
53
14.28
Operating margin%
1.74
2.16
3.59
4.69
6.08
7.78
6.86
9.49
7.73
7.33
7.65
7.73
6.47
76
17.76
Net margin%
27.73
29.06
31.13
28.16
30.14
27.81
27.79
28.99
26.01
24.29
22.85
27.79
27.98
38
28.89
P/E ratio (avg)x
12.51
12.59
14.45
16.22
19.09
21.11
20.48
20.00
22.43
25.78
16.81
21.11
19.54
93
31.52
EV/EBITx
27.60
32.50
37.19
43.21
48.56
57.43
56.05
65.28
66.10
76.56
20.20
65.28
52.31
83
14.57
FCF yield (avg)%
4.87
4.89
6.99
6.38
4.28
7.13
7.94
7.26
6.65
6.11
23.83
7.13
6.51
75
24.02
FCF margin%
16.66
18.83
16.11
13.58
13.12
13.98
16.55
16.64
18.37
19.75
8.61
16.64
16.59
26
0.976
FCF / Net incomex
1.283
1.139
1.154
1.155
1.045
1.054
1.065
1.060
1.041
0.975
0.307
1.054
1.063
13
10.28
ROIC%
23.43
25.79
27.21
26.44
28.53
27.24
24.41
24.90
22.31
21.12
6.38
24.41
25.34
29
21.14
Return on equity%
23.93
23.22
21.10
21.91
22.12
21.76
20.27
19.01
19.72
21.99
2.74
20.27
21.84
59
5.18
Return on assets%
11.31
11.66
8.72
9.46
6.67
8.94
10.92
9.75
10.10
7.91
2.11
9.75
9.60
64
3.78
EPS$
8.28
9.39
10.86
12.31
11.55
11.50
10.83
12.68
13.02
12.52
4.18
1.62%
4.35%
—
15.25
EPS growth%
18.62
16.15
14.13
12.83
15.20
14.71
15.60
13.49
11.72
9.04
24.20
13.49
14.42
90
7.77
Bookvalue per sh$
3.13
3.27
3.40
4.03
4.55
4.64
4.70
4.74
5.23
5.45
4.85
3.68%
5.84%
—
6.74
FCF per share$
14.29
14.11
13.91
16.07
18.04
20.68
22.72
24.24
24.44
26.61
1.71
8.08%
8.14%
—
7.51
Dividend per sh$
7.73
8.70
9.58
11.19
11.07
11.34
11.34
12.14
13.81
15.68
3.70
7.22%
8.68%
—
27.58
Div yield (avg)%
2.55
1.87
2.87
0.40
1.71
0.43
0.40
0.40
2.37
4.92
25.07
0.43
1.79
74
6.35
Payout ratio%
21.73
21.18
19.37
17.95
19.35
17.24
17.56
19.48
20.04
22.27
17.47
19.48
19.42
66
103.4
Shares (diluted)M
136.1
137.9
144.0
128.0
141.5
139.3
139.6
150.1
148.6
144.8
107.3
0.46%
0.82%
8
5.15
Buyback yield%
31.53
28.55
29.32
26.57
25.55
26.26
27.65
29.59
32.34
32.10
22.66
29.59
28.94
25
0.240
D/E ratiox
0.331
0.310
0.294
0.287
0.275
0.247
0.241
0.262
0.258
0.238
1.014
0.247
0.268
67
0.469
Enterprise value$B
0.617
0.610
0.711
0.848
0.844
0.970
1.021
1.164
1.394
1.581
0.750
13.38%
10.11%
48
767.5
LT debt$M
645.5
579.5
649.1
708.0
778.4
800.3
736.0
674.0
704.0
774.6
380.8
(0.10%)
0.87%
67
Revenue
$1.448B
1.87%
1.00×
Cost of revenue
$790.4M
1.73%
0.99×
Operating expenses
$212.7M
1.72%
0.99×
Property and equipment
16.78%
Spread over hurdle
50.11%