0.067
Revenue$B
0.866
0.878
0.927
0.975
1.010
1.054
1.107
1.144
1.195
1.258
0.073
4.49%
4.18%
42
14.72
Revenue growth%
37.61
37.74
36.02
36.54
35.25
38.14
37.06
37.01
38.07
36.50
18.41
37.06
37.04
21
25.11
Gross margin%
22.43
22.02
24.30
24.94
22.00
22.23
24.95
25.64
27.44
29.80
11.52
25.64
24.62
49
6.79
Operating margin%
19.98
20.39
22.79
21.73
24.35
25.51
24.60
22.95
21.37
23.39
7.61
23.39
22.87
7
3.25
Net margin%
22.43
19.82
20.02
20.19
21.60
21.81
23.40
22.33
21.26
19.55
22.58
21.81
21.43
18
7.376
P/E ratio (avg)x
9.794
9.114
9.740
9.737
9.750
9.139
8.849
8.473
9.188
9.380
28.05
9.139
9.284
54
14.60
EV/EBITx
18.16
19.88
17.75
15.72
17.17
15.15
13.66
14.06
13.55
14.22
16.38
14.06
15.43
34
19.10
FCF yield (avg)%
9.60
6.65
6.68
6.36
6.12
5.48
5.19
7.45
6.60
6.96
9.37
6.60
6.62
18
25.08
FCF margin%
27.11
25.45
24.72
24.99
25.68
28.37
27.16
24.73
23.26
23.22
9.08
24.73
25.22
21
1.404
FCF / Net incomex
1.157
1.214
1.393
1.489
1.484
1.719
1.745
1.749
1.733
1.806
0.266
1.745
1.604
72
17.43
ROIC%
19.78
17.95
17.46
17.79
17.82
19.35
16.80
16.19
18.71
21.32
4.16
18.71
17.88
37
26.87
Return on equity%
20.92
22.55
22.85
23.69
24.47
25.38
27.91
30.23
29.35
29.89
10.46
29.35
24.93
85
24.41
Return on assets%
7.22
6.90
6.43
7.04
9.87
8.86
9.29
8.44
7.19
6.73
12.18
8.44
7.21
57
1.60
EPS$
0.54
0.57
0.52
0.55
0.58
0.56
0.56
0.58
0.58
0.64
1.76
2.15%
1.66%
—
27.35
EPS growth%
26.05
23.99
23.43
24.75
25.52
27.91
25.94
25.10
23.63
26.14
5.80
25.94
25.31
82
2.29
Bookvalue per sh$
0.98
1.05
1.03
0.94
0.89
0.87
0.85
0.84
0.91
0.82
1.54
(1.45%)
(1.17%)
—
1.89
FCF per share$
0.44
0.43
0.45
0.45
0.43
0.46
0.42
0.40
0.43
0.42
1.73
(0.28%)
0.70%
—
1.93
Dividend per sh$
1.12
1.17
1.25
1.15
1.16
1.09
0.99
0.95
0.94
1.01
1.83
(2.65%)
(2.46%)
—
17.19
Div yield (avg)%
15.10
14.78
12.02
13.33
14.39
15.95
13.03
11.13
13.40
10.89
29.32
13.03
13.36
88
27.39
Payout ratio%
4.93
3.04
0.40
0.40
0.40
3.19
6.11
7.40
7.61
9.67
28.06
7.40
4.06
28
154.4
Shares (diluted)M
204.9
209.6
215.1
199.2
225.1
204.1
190.0
211.9
227.5
256.1
147.1
2.61%
2.29%
49
2.98
Buyback yield%
30.03
30.12
27.64
29.70
30.36
29.88
31.12
33.12
30.32
31.52
22.81
31.12
30.22
11
0.483
D/E ratiox
1.083
1.217
1.233
1.314
1.188
1.110
1.108
1.109
1.152
1.064
0.626
1.109
1.131
6
411.2
Enterprise value$M
604.1
610.6
593.6
612.6
593.9
563.6
590.7
616.9
647.9
681.1
888.2
2.78%
2.15%
72
987.3
LT debt$M
228.1
256.9
250.3
284.9
274.0
289.4
314.9
328.2
384.8
435.7
273.0
9.73%
7.96%
93
Revenue
$1.258B
4.18%
1.00×
Cost of revenue
$714.7M
4.57%
1.04×
Operating expenses
$293.3M
3.90%
0.97×
Property and equipment
18.59%
Spread over hurdle
(5.89%)