0.681
Revenue$B
0.867
0.961
1.026
1.117
1.197
1.323
1.457
1.591
1.736
1.854
0.727
9.15%
8.95%
23
16.47
Revenue growth%
18.59
21.08
19.83
20.83
19.75
17.42
16.65
17.46
16.65
15.44
11.31
16.65
18.02
80
6.84
Gross margin%
18.71
18.13
20.61
18.86
16.96
15.48
12.71
10.97
10.93
13.53
23.69
12.71
16.22
14
28.71
Operating margin%
24.63
26.54
27.08
27.86
30.15
28.66
26.36
28.68
28.37
28.04
13.63
28.37
27.95
47
11.49
Net margin%
11.55
12.17
9.39
9.26
8.35
7.90
9.18
8.52
6.23
6.69
7.49
7.90
8.85
91
11.36
P/E ratio (avg)x
25.79
24.66
26.94
24.29
27.08
30.36
33.29
34.48
35.24
32.34
13.98
33.29
28.72
34
32.61
EV/EBITx
47.73
48.80
51.16
59.15
58.16
66.62
64.98
70.82
72.46
71.87
27.42
70.82
62.07
54
24.50
FCF yield (avg)%
17.90
15.85
15.83
14.87
12.81
10.00
7.49
5.71
4.43
1.93
21.45
5.71
11.41
13
14.82
FCF margin%
8.60
8.29
11.07
9.81
9.79
10.36
7.51
4.81
6.26
5.10
8.69
6.26
8.45
10
1.416
FCF / Net incomex
1.787
1.630
1.567
1.541
1.539
1.501
1.473
1.475
1.598
1.462
0.561
1.475
1.540
50
13.06
ROIC%
29.49
30.04
29.32
30.15
28.20
29.04
28.92
28.25
28.96
31.85
6.79
28.96
29.18
77
9.69
Return on equity%
9.72
10.82
11.64
11.02
11.29
10.03
10.39
11.77
8.96
7.18
2.66
10.03
10.60
74
8.19
Return on assets%
15.57
16.16
15.46
17.20
14.99
17.46
19.18
19.63
21.75
21.85
22.85
19.63
17.33
35
1.35
EPS$
0.90
0.89
0.94
1.02
1.04
1.13
1.04
0.99
0.88
0.83
1.42
(4.37%)
(0.54%)
—
19.87
EPS growth%
14.52
12.53
15.45
14.74
16.86
17.45
19.17
17.67
18.73
16.64
25.33
17.67
16.75
72
2.91
Bookvalue per sh$
3.75
3.71
3.67
3.67
3.90
4.17
4.21
4.69
5.43
6.39
6.87
10.41%
6.24%
—
4.02
FCF per share$
4.76
4.29
4.39
4.34
3.86
4.27
4.67
4.29
3.90
3.91
5.84
0.21%
(1.11%)
—
7.14
Dividend per sh$
5.54
5.00
5.01
4.44
3.90
3.40
3.71
3.26
3.52
3.67
3.73
(1.25%)
(3.65%)
—
25.45
Div yield (avg)%
19.16
17.36
16.24
16.20
16.32
14.06
16.09
13.24
12.32
14.64
7.55
14.06
16.15
31
16.50
Payout ratio%
25.48
24.73
24.60
25.41
27.47
30.21
32.60
32.47
30.40
30.20
29.18
30.40
28.84
79
216.1
Shares (diluted)M
299.2
289.8
319.8
314.1
301.3
303.3
314.2
325.2
375.2
411.5
207.9
6.43%
3.08%
73
14.92
Buyback yield%
27.88
28.11
25.72
27.78
28.96
26.70
28.05
26.62
29.08
28.46
23.99
28.05
27.97
33
0.981
D/E ratiox
2.926
3.120
3.553
3.795
4.276
4.702
4.578
5.127
5.594
5.784
1.129
5.127
4.427
47
762.7
Enterprise value$M
160.4
172.6
207.2
244.1
259.5
275.3
283.4
286.3
339.5
407.0
970.4
9.42%
10.58%
87
0.173
LT debt$B
0.453
0.400
0.355
0.354
0.339
0.359
0.383
0.403
0.355
0.378
1.339
2.20%
(2.31%)
61
Revenue
$1.854B
8.95%
1.00×
Cost of revenue
$902.0M
9.02%
1.01×
Operating expenses
$331.1M
9.02%
1.01×
Property and equipment
13.98%
Spread over hurdle
21.90%