1.049
Revenue$B
0.701
0.748
0.803
0.874
0.940
1.006
1.092
1.177
1.243
1.354
1.131
7.57%
7.69%
22
20.03
Revenue growth%
32.98
35.89
35.88
35.34
33.78
32.32
30.26
30.82
30.26
30.95
28.02
30.82
32.65
71
4.52
Gross margin%
10.42
10.18
8.10
6.30
5.39
4.77
2.97
0.55
0.40
0.40
8.19
0.55
5.08
10
17.62
Operating margin%
13.86
14.45
17.43
19.22
18.57
17.68
17.05
16.77
15.16
18.01
6.82
17.05
17.24
38
8.02
Net margin%
8.92
6.74
8.40
7.39
8.57
6.39
4.93
4.14
4.05
6.04
6.41
4.93
6.57
91
11.01
P/E ratio (avg)x
10.58
11.31
11.58
11.56
12.10
11.76
11.27
10.11
8.938
9.111
32.34
10.11
11.29
87
15.29
EV/EBITx
26.30
23.22
20.70
20.93
21.93
19.40
18.20
18.81
20.58
21.15
34.70
19.40
20.81
45
4.87
FCF yield (avg)%
37.91
36.94
39.53
40.36
42.97
43.17
43.07
44.48
46.50
48.09
3.57
44.48
43.02
57
15.92
FCF margin%
27.28
24.88
27.64
30.60
28.22
30.17
30.56
29.60
28.12
30.02
19.95
30.02
28.91
92
0.828
FCF / Net incomex
0.945
0.914
1.051
1.142
1.291
1.394
1.617
1.805
1.930
2.061
1.112
1.805
1.343
82
26.48
ROIC%
27.53
26.81
28.45
25.52
24.35
24.64
23.59
22.11
23.68
22.72
13.69
23.59
24.50
56
17.72
Return on equity%
18.22
17.83
17.24
17.36
15.24
17.37
18.46
15.86
13.15
14.12
15.99
15.86
17.30
71
3.45
Return on assets%
0.40
0.40
0.43
0.40
0.40
0.40
0.40
1.11
1.45
3.86
2.68
1.11
0.40
91
3.45
EPS$
3.04
3.07
2.99
2.85
2.55
2.50
2.52
2.47
2.59
2.80
3.64
1.92%
0.05%
—
9.44
EPS growth%
16.71
18.43
20.97
20.13
21.11
20.87
19.60
18.92
19.78
18.02
6.80
19.60
19.69
12
2.71
Bookvalue per sh$
5.28
5.41
5.90
6.82
7.01
7.17
6.82
6.52
6.22
6.16
0.89
(2.54%)
2.71%
—
2.54
FCF per share$
4.03
4.12
4.45
5.21
5.80
6.29
6.31
6.79
6.88
7.10
3.16
4.13%
7.09%
—
3.14
Dividend per sh$
1.37
1.39
1.31
1.23
1.28
1.43
1.51
1.47
1.50
1.60
2.68
4.54%
2.14%
—
20.96
Div yield (avg)%
22.36
20.80
23.73
21.36
21.12
20.03
17.29
16.83
18.16
19.57
4.52
18.16
20.41
71
13.27
Payout ratio%
9.42
10.96
13.18
13.20
16.00
15.35
15.69
13.95
11.30
12.11
14.09
13.95
13.19
89
117.8
Shares (diluted)M
97.09
85.52
78.45
82.35
77.21
73.74
73.71
71.38
71.73
78.28
120.0
0.28%
(1.88%)
22
26.95
Buyback yield%
16.12
13.64
12.77
15.04
17.56
16.72
18.54
18.21
18.45
21.04
12.21
18.45
17.14
58
0.660
D/E ratiox
1.427
1.346
1.476
1.429
1.430
1.660
1.706
1.905
2.002
1.909
1.736
1.905
1.568
75
1,204
Enterprise value$M
668.4
648.7
608.5
667.1
698.0
638.1
670.5
739.5
774.7
794.5
972.6
2.62%
1.26%
49
296.3
LT debt$M
914.4
827.4
876.2
799.6
835.5
843.4
759.8
685.7
684.9
700.1
689.1
(3.47%)
(1.72%)
30
Revenue
$1.354B
7.69%
1.00×
Cost of revenue
$807.4M
7.78%
1.01×
Operating expenses
$261.1M
7.54%
0.99×
Property and equipment
15.02%
Spread over hurdle
38.92%