0.063
Revenue$B
1.076
1.058
1.045
1.034
1.033
1.019
1.007
1.034
1.017
1.025
0.070
(0.15%)
(0.37%)
70
15.83
Revenue growth%
27.08
24.99
26.88
28.57
28.05
30.18
33.18
30.64
29.69
29.58
10.62
30.18
29.07
53
7.81
Gross margin%
20.21
20.65
21.09
18.42
17.94
20.11
21.07
22.93
25.52
25.62
23.07
22.93
20.86
30
17.91
Operating margin%
8.99
7.63
9.25
10.98
13.65
13.12
14.01
13.01
10.69
13.10
17.82
13.10
12.00
48
5.53
Net margin%
6.67
6.70
8.51
8.75
7.93
7.65
8.26
6.96
5.10
5.34
9.88
6.96
7.30
79
15.74
P/E ratio (avg)x
35.74
36.73
39.33
39.87
41.69
40.90
43.66
45.59
43.53
43.84
7.812
43.66
41.29
19
16.86
EV/EBITx
4.879
4.841
5.187
5.236
4.971
4.583
4.160
4.146
3.688
3.730
20.73
4.146
4.712
12
7.57
FCF yield (avg)%
3.54
1.15
2.50
1.39
0.40
1.06
0.40
0.40
0.61
3.23
11.49
0.61
1.11
61
4.46
FCF margin%
27.89
25.65
24.97
23.95
22.96
24.46
22.01
20.94
22.98
21.68
20.76
22.01
23.46
28
0.350
FCF / Net incomex
0.725
0.727
0.672
0.688
0.753
0.757
0.722
0.709
0.627
0.611
1.207
0.709
0.715
28
4.05
ROIC%
25.14
26.18
26.10
28.20
27.37
25.52
28.14
30.64
29.58
27.49
11.57
28.14
27.43
60
6.82
Return on equity%
31.30
33.52
31.95
29.98
32.85
33.18
33.78
36.47
36.47
35.53
4.22
35.53
33.35
65
28.34
Return on assets%
36.53
33.92
34.08
32.62
33.72
32.07
33.60
34.43
32.11
31.63
13.25
32.11
33.66
53
1.66
EPS$
0.66
0.62
0.68
0.72
0.67
0.62
0.58
0.54
0.48
0.50
1.69
(5.68%)
(3.34%)
—
16.06
EPS growth%
24.00
22.95
21.43
19.94
18.41
17.38
18.40
17.19
20.14
20.16
16.71
18.40
20.04
83
1.98
Bookvalue per sh$
2.88
3.12
3.09
3.58
3.65
3.66
4.09
4.06
4.34
4.83
3.25
5.72%
4.85%
—
2.66
FCF per share$
2.74
2.66
2.90
2.63
2.37
2.37
2.36
2.44
2.39
2.16
0.74
(1.88%)
(2.35%)
—
1.64
Dividend per sh$
2.51
2.57
2.54
2.43
2.22
2.39
2.35
2.44
2.40
2.42
2.22
1.73%
(0.53%)
—
25.23
Div yield (avg)%
22.61
20.22
22.65
23.82
25.69
27.96
28.23
29.16
27.86
27.96
25.05
27.96
26.78
34
22.06
Payout ratio%
10.81
9.45
11.60
12.09
11.81
9.16
6.60
8.29
9.99
12.49
18.87
9.16
10.40
16
123.3
Shares (diluted)M
130.8
145.7
135.7
134.0
147.2
135.7
128.0
140.1
135.9
130.9
122.1
(2.32%)
(0.37%)
50
26.34
Buyback yield%
21.74
24.39
21.60
19.29
16.72
14.94
17.58
15.33
16.85
14.01
10.17
15.33
17.21
88
1.219
D/E ratiox
0.890
0.934
1.011
1.110
1.199
1.272
1.400
1.368
1.371
1.491
0.126
1.371
1.236
92
545.2
Enterprise value$M
826.3
810.7
730.1
774.7
788.2
862.0
818.0
869.2
835.3
875.3
344.2
2.12%
0.65%
29
0.122
LT debt$B
0.818
0.790
0.769
0.839
0.935
1.049
1.164
1.218
1.379
1.541
0.839
10.52%
6.08%
48
Revenue
$1.025B
(0.37%)
1.00×
Cost of revenue
$591.0M
(0.15%)
1.02×
Operating expenses
$115.1M
(0.90%)
0.95×
Property and equipment
18.20%
Goodwill & intangibles
15.48%
Spread over hurdle
11.96%