0.740
Revenue$B
0.936
0.988
1.023
1.050
1.069
1.110
1.128
1.150
1.166
1.174
0.785
1.89%
2.85%
39
13.89
Revenue growth%
24.16
26.69
25.23
24.21
23.65
24.43
25.30
26.33
27.13
27.32
27.62
26.33
25.27
77
15.70
Gross margin%
10.15
10.70
9.06
9.97
9.93
6.98
7.98
10.29
7.87
6.72
14.62
7.87
9.49
76
13.42
Operating margin%
26.04
26.91
27.20
26.41
25.54
23.14
24.14
22.59
24.51
25.14
2.03
24.14
25.34
89
24.99
Net margin%
10.12
8.32
11.13
12.52
14.23
14.30
12.37
14.21
12.62
15.00
16.79
14.21
12.57
71
11.03
P/E ratio (avg)x
26.16
28.70
29.77
31.37
28.49
27.56
27.08
24.79
21.68
21.59
26.52
24.79
27.32
54
23.83
EV/EBITx
40.28
46.10
45.09
53.54
54.40
61.89
74.35
82.11
96.49
114.4
21.38
82.11
58.15
86
18.62
FCF yield (avg)%
2.55
0.87
0.40
0.40
0.89
0.40
2.69
0.40
2.43
4.65
20.30
2.43
0.88
58
16.58
FCF margin%
7.78
9.34
8.14
8.29
9.50
9.02
8.93
8.77
7.14
5.58
26.56
8.77
8.53
38
0.841
FCF / Net incomex
0.740
0.848
0.981
1.122
1.143
1.374
1.653
1.952
2.264
2.535
0.653
1.952
1.258
19
13.23
ROIC%
0.83
0.81
1.43
2.02
1.35
0.40
0.40
0.40
1.73
2.84
3.47
0.40
1.09
11
28.72
Return on equity%
15.50
16.35
17.06
14.15
17.01
16.97
16.57
16.21
18.98
16.26
12.06
16.57
16.46
9
25.11
Return on assets%
21.03
22.53
20.43
18.63
21.51
18.61
17.60
15.79
16.33
18.11
4.97
17.60
18.62
94
27.05
EPS$
20.12
21.30
21.74
24.27
22.94
22.98
21.18
21.56
23.00
22.66
30.00
(0.25%)
1.22%
—
8.62
EPS growth%
7.51
10.39
11.62
11.10
11.47
11.33
10.98
9.08
10.84
9.14
23.60
10.84
10.91
86
16.93
Bookvalue per sh$
15.80
17.04
19.14
18.28
17.38
16.50
18.79
17.73
16.70
19.39
7.18
2.21%
3.30%
—
40.00
FCF per share$
25.71
26.60
24.91
26.23
25.29
24.98
21.13
17.87
17.09
16.56
19.43
(8.12%)
(5.63%)
—
26.75
Dividend per sh$
39.23
39.06
43.76
45.34
51.64
53.96
63.82
65.90
63.78
60.75
27.92
3.30%
5.97%
—
24.01
Div yield (avg)%
26.70
25.08
23.62
23.91
26.89
28.72
29.63
29.10
31.79
28.91
27.01
29.10
27.81
27
13.84
Payout ratio%
5.37
7.90
7.98
8.10
6.33
6.53
6.43
5.09
7.33
7.18
11.91
6.53
6.86
33
26.98
Shares (diluted)M
37.41
38.57
37.39
38.05
42.38
47.88
48.34
49.35
47.74
50.37
26.25
3.52%
4.23%
61
14.94
Buyback yield%
21.65
22.81
21.87
21.89
21.61
21.02
18.76
20.07
18.95
19.87
14.40
19.87
21.32
57
1.104
D/E ratiox
1.348
1.219
1.096
1.111
1.169
1.090
0.985
0.991
0.965
0.886
1.545
0.985
1.093
11
942.1
Enterprise value$M
159.9
176.7
163.1
160.2
162.7
160.0
174.1
168.6
169.8
171.6
711.7
1.07%
0.05%
38
433.0
LT debt$M
331.6
377.9
412.6
462.7
498.3
554.0
578.5
646.3
604.0
586.0
519.0
3.29%
6.06%
40
Revenue
$1.174B
2.85%
1.00×
Cost of revenue
$675.0M
2.84%
1.00×
Operating expenses
$296.8M
3.08%
1.02×
Property and equipment
14.06%
Spread over hurdle
10.30%