0.341
Revenue$B
0.697
0.734
0.769
0.825
0.859
0.913
0.935
0.981
1.006
1.041
0.352
3.92%
4.41%
55
16.02
Revenue growth%
20.30
20.02
19.30
18.53
20.00
22.38
20.17
22.38
25.20
27.86
20.13
22.38
20.24
7
5.50
Gross margin%
6.24
5.96
4.98
3.36
5.22
4.25
2.08
0.40
0.40
1.87
18.11
1.87
3.81
16
13.85
Operating margin%
20.14
20.15
22.23
25.09
25.78
27.13
27.67
26.38
26.52
23.67
8.65
26.52
25.43
6
7.93
Net margin%
7.00
5.89
5.99
7.19
10.07
11.40
10.82
11.81
13.34
12.65
19.87
11.81
10.44
25
36.00
P/E ratio (avg)x
10.79
11.52
12.12
11.50
11.90
12.43
11.74
13.20
12.20
11.17
6.810
12.20
11.82
87
36.10
EV/EBITx
10.51
10.64
10.47
11.79
11.29
13.26
14.49
14.07
14.56
16.98
28.53
14.49
12.52
68
4.93
FCF yield (avg)%
9.68
6.88
4.53
6.49
4.45
5.85
4.63
1.91
2.83
5.68
7.71
4.63
5.15
42
29.31
FCF margin%
7.58
5.59
8.46
11.40
8.42
5.67
6.55
6.96
6.70
3.79
22.30
6.55
6.83
13
1.169
FCF / Net incomex
0.855
0.840
0.802
0.910
1.019
0.962
1.090
1.083
1.017
0.940
0.844
1.017
0.951
93
23.54
ROIC%
30.16
30.25
31.20
32.28
31.35
34.02
35.15
37.89
35.00
34.48
15.28
35.00
33.15
92
28.52
Return on equity%
2.59
0.40
1.58
0.40
2.27
1.88
1.91
4.74
7.41
8.59
16.84
4.74
2.09
79
20.65
Return on assets%
17.40
17.78
17.41
18.67
20.63
21.58
18.94
17.23
16.08
18.31
13.78
18.31
18.05
73
11.41
EPS$
13.76
15.55
16.63
18.94
21.44
25.98
26.07
26.47
26.40
26.65
12.57
4.45%
8.54%
—
16.78
EPS growth%
21.47
24.14
23.51
22.67
23.46
21.61
24.00
22.44
25.01
22.86
24.25
22.86
23.16
27
11.08
Bookvalue per sh$
2.87
2.73
2.92
2.88
2.82
2.71
2.93
2.73
2.88
3.27
4.07
3.03%
2.16%
—
3.34
FCF per share$
4.90
5.28
5.75
6.79
7.03
8.04
9.65
11.52
12.68
12.58
1.98
12.34%
10.71%
—
9.36
Dividend per sh$
5.92
6.63
7.29
8.66
9.55
9.86
10.96
11.99
11.96
12.19
10.73
5.01%
9.33%
—
22.01
Div yield (avg)%
12.92
12.67
14.22
12.18
12.02
13.11
10.97
8.16
8.20
7.16
8.91
8.20
12.10
66
24.98
Payout ratio%
5.83
7.45
6.04
8.03
7.75
8.47
8.25
11.01
12.36
12.46
7.32
11.01
8.14
28
47.59
Shares (diluted)M
70.31
81.43
81.30
87.77
93.52
97.37
116.6
137.8
154.1
175.1
48.20
13.36%
10.75%
8
10.87
Buyback yield%
21.48
20.60
22.76
21.82
22.81
23.05
21.98
23.29
23.15
25.55
3.11
23.15
22.79
89
0.385
D/E ratiox
1.332
1.245
1.364
1.471
1.608
1.822
1.856
2.002
1.862
1.740
1.379
1.856
1.674
69
723.4
Enterprise value$M
771.6
745.2
689.1
663.3
620.7
532.2
465.5
481.6
479.0
438.6
956.3
(6.71%)
(5.18%)
60
301.6
LT debt$M
397.4
386.5
386.3
392.1
431.5
436.8
451.4
429.0
469.5
513.2
204.4
3.53%
3.13%
64
Revenue
$1.041B
4.41%
1.00×
Cost of revenue
$728.8M
4.41%
1.00×
Operating expenses
$206.7M
3.88%
0.95×
Property and equipment
19.50%
Spread over hurdle
(2.39%)