0.238
Revenue$B
1.182
1.243
1.362
1.466
1.597
1.690
1.799
1.895
2.027
0.267
0.255
6.70%
7.12%
24
21.53
Revenue growth%
10.91
12.23
14.34
13.85
15.15
17.37
14.98
12.41
12.06
6.51
2.48
14.98
13.13
87
3.51
Gross margin%
4.87
4.75
5.50
2.57
2.20
1.50
1.58
1.90
4.29
16.65
22.95
1.90
3.43
7
25.10
Operating margin%
31.12
32.33
33.75
34.45
36.38
35.00
35.95
34.70
37.63
26.61
18.96
35.95
34.57
86
7.32
Net margin%
5.01
2.02
4.73
5.81
5.31
2.35
1.01
0.40
0.49
7.61
19.10
1.01
3.54
32
6.671
P/E ratio (avg)x
7.394
8.490
9.413
10.03
9.779
10.31
11.97
12.44
12.07
37.67
24.87
11.97
9.902
56
36.21
EV/EBITx
30.42
29.08
30.30
27.17
27.81
25.11
26.59
27.92
25.65
16.26
23.11
26.59
27.86
87
7.76
FCF yield (avg)%
17.10
17.60
16.64
17.28
16.69
13.77
14.30
16.32
18.34
6.39
12.26
16.32
16.90
76
9.13
FCF margin%
9.41
10.38
11.00
13.56
11.86
10.87
12.40
10.76
9.05
22.97
19.36
10.87
10.94
78
0.557
FCF / Net incomex
1.770
1.810
1.809
1.710
1.525
1.341
1.224
1.258
1.261
0.524
1.687
1.261
1.618
45
9.03
ROIC%
15.60
17.41
17.32
20.28
19.73
21.27
22.89
20.58
22.13
5.39
24.35
21.27
20.00
78
9.32
Return on equity%
24.95
23.65
21.38
18.43
16.23
17.76
18.24
19.06
21.65
16.16
4.16
18.24
20.22
59
14.89
Return on assets%
29.66
27.48
27.21
26.38
25.19
24.02
24.13
23.17
25.09
10.03
14.61
24.13
25.79
61
30.83
EPS$
43.24
45.97
47.86
51.18
44.08
40.43
39.02
40.10
38.47
33.59
35.98
(5.55%)
(2.57%)
—
26.57
EPS growth%
2.58
4.25
7.06
8.33
5.73
7.12
8.40
7.74
8.48
18.91
26.16
7.74
7.09
91
36.55
Bookvalue per sh$
34.83
34.67
33.59
36.08
38.36
41.00
39.37
41.94
44.85
48.49
16.41
4.45%
4.16%
—
40.33
FCF per share$
24.52
24.33
25.65
26.19
23.66
25.12
22.23
22.65
22.37
37.26
32.81
(3.11%)
(0.40%)
—
30.75
Dividend per sh$
36.44
35.14
40.19
44.84
47.16
54.94
62.65
68.86
76.93
13.92
46.58
11.40%
10.23%
—
27.98
Div yield (avg)%
18.96
21.36
20.34
18.45
16.98
18.93
18.73
15.81
16.57
28.25
12.15
16.98
18.83
70
5.34
Payout ratio%
8.50
7.31
4.57
5.36
6.06
8.11
10.95
10.85
11.52
4.58
10.50
10.85
8.31
86
32.40
Shares (diluted)M
31.27
30.14
27.43
27.97
28.85
29.58
27.83
26.79
27.81
31.78
30.81
(0.11%)
(2.10%)
92
25.57
Buyback yield%
3.79
4.32
1.97
0.76
0.70
2.55
0.73
0.40
0.87
7.62
14.22
0.73
1.42
82
1.020
D/E ratiox
0.677
0.757
0.741
0.737
0.673
0.747
0.748
0.707
0.737
0.215
0.241
0.737
0.739
26
1.481
Enterprise value$B
1.936
2.263
2.266
2.500
2.842
3.021
3.060
2.973
3.020
0.284
0.167
3.85%
6.93%
11
1.463
LT debt$B
0.289
0.338
0.399
0.429
0.509
0.510
0.521
0.619
0.737
1.713
0.573
11.42%
11.61%
6
Revenue
$2.027B
7.12%
1.00×
Cost of revenue
$1.325B
7.14%
1.00×
Operating expenses
$283.4M
6.82%
0.97×
Property and equipment
15.92%
Spread over hurdle
(1.05%)