0.815
Revenue$B
0.531
0.565
0.623
0.671
0.738
0.787
0.872
0.962
1.027
1.099
0.902
8.28%
8.63%
24
24.07
Revenue growth%
27.94
30.45
29.05
28.35
29.53
28.29
29.25
29.82
31.53
34.47
13.07
29.82
29.39
91
17.39
Gross margin%
22.63
21.93
24.08
24.42
22.14
22.00
23.76
22.55
23.68
24.85
28.98
23.68
23.16
66
21.83
Operating margin%
22.78
24.88
27.51
29.60
31.00
33.34
33.01
34.63
36.40
37.25
12.01
34.63
32.01
51
21.04
Net margin%
22.74
24.71
25.43
28.18
28.16
25.95
26.94
25.91
24.92
23.98
2.90
25.91
25.67
41
37.69
P/E ratio (avg)x
17.81
17.13
19.09
18.68
19.93
18.04
16.65
15.97
17.55
18.52
9.054
17.55
17.93
27
8.008
EV/EBITx
27.46
26.88
23.66
21.67
22.75
22.38
20.27
22.39
23.65
24.85
10.13
22.39
23.20
49
18.27
FCF yield (avg)%
24.63
23.26
21.82
19.60
19.91
21.19
20.62
22.38
21.41
20.16
7.37
21.19
21.30
80
10.76
FCF margin%
7.88
5.74
6.19
3.49
5.89
8.15
10.01
7.57
7.88
8.29
7.76
8.15
7.72
82
0.390
FCF / Net incomex
1.368
1.190
1.060
1.108
0.973
0.887
0.919
0.816
0.806
0.814
1.683
0.816
0.946
13
26.43
ROIC%
6.48
6.58
5.70
4.36
5.65
5.97
5.62
6.06
7.80
5.67
6.54
5.97
5.83
56
25.35
Return on equity%
5.86
4.27
3.74
3.47
4.75
5.58
3.25
2.42
4.63
4.31
9.83
4.31
4.29
65
16.14
Return on assets%
2.96
5.57
3.51
3.38
0.46
1.90
0.43
0.40
1.44
0.40
25.73
0.43
1.67
70
0.37
EPS$
2.30
2.33
2.55
2.77
2.94
2.96
3.37
3.88
4.44
4.56
0.39
9.17%
8.69%
—
18.27
EPS growth%
20.68
20.63
20.10
22.22
21.16
24.02
24.73
26.24
25.88
25.63
10.49
25.63
23.12
15
1.31
Bookvalue per sh$
0.63
0.73
0.86
0.96
1.11
1.09
1.26
1.39
1.59
1.76
0.54
9.66%
11.11%
—
0.61
FCF per share$
2.62
2.99
3.53
3.95
4.71
5.61
5.92
6.19
6.05
6.99
1.32
8.22%
10.72%
—
1.59
Dividend per sh$
3.41
3.94
4.37
4.09
4.27
4.39
4.31
4.72
4.81
5.36
1.41
4.69%
4.04%
—
22.47
Div yield (avg)%
19.49
22.40
24.13
23.72
23.25
21.31
23.89
24.97
24.08
26.79
14.13
24.08
23.80
11
3.83
Payout ratio%
7.48
5.57
5.67
4.64
2.90
0.40
0.40
0.40
0.40
2.94
23.96
0.40
2.92
80
126.7
Shares (diluted)M
174.8
168.6
163.4
176.3
166.6
175.6
175.3
200.5
192.8
224.7
127.2
6.17%
3.80%
50
9.35
Buyback yield%
1.40
4.21
5.78
4.77
3.49
1.25
2.92
4.40
2.10
3.84
19.61
2.92
3.67
55
0.867
D/E ratiox
1.250
1.082
1.108
1.104
0.976
0.958
0.950
0.831
0.760
0.724
1.380
0.831
0.967
16
0.430
Enterprise value$B
0.569
0.606
0.656
0.634
0.705
0.754
0.897
0.921
0.962
1.059
0.807
8.48%
6.22%
83
517.5
LT debt$M
332.3
376.9
385.3
413.4
491.0
564.2
559.5
568.3
658.3
655.8
557.4
5.96%
6.88%
39
Revenue
$1.099B
8.63%
1.00×
Cost of revenue
$769.1M
8.63%
1.00×
Operating expenses
$217.3M
8.20%
0.96×
Property and equipment
16.03%
Spread over hurdle
(4.14%)