0.509
Revenue$B
0.867
0.893
0.927
0.950
0.991
1.053
1.079
1.103
1.135
1.177
0.546
3.50%
3.26%
39
26.72
Revenue growth%
0.40
0.90
0.91
1.34
2.74
2.46
4.36
5.15
6.97
7.96
26.05
5.15
2.60
80
6.19
Gross margin%
5.51
3.91
4.22
6.09
3.32
4.82
5.54
7.91
6.66
5.31
12.09
5.54
5.41
90
13.74
Operating margin%
21.15
22.09
20.32
18.90
18.44
20.51
18.72
16.66
16.79
15.41
10.08
16.79
18.81
87
19.19
Net margin%
5.36
6.15
7.98
7.34
4.39
6.62
8.44
8.04
5.35
3.42
13.34
6.62
6.39
33
9.312
P/E ratio (avg)x
10.56
9.445
10.20
10.96
10.96
11.35
12.06
10.76
10.67
10.98
7.343
10.98
10.86
73
29.97
EV/EBITx
44.12
49.80
56.98
57.50
64.90
76.52
84.25
96.79
111.5
118.3
11.09
96.79
70.71
66
8.96
FCF yield (avg)%
29.90
28.48
30.33
30.94
28.54
25.98
23.61
22.36
20.52
23.12
11.61
23.12
27.23
15
2.15
FCF margin%
6.33
5.28
5.98
4.47
7.19
7.05
4.32
6.41
6.12
5.04
17.44
6.12
6.05
6
0.223
FCF / Net incomex
1.171
1.093
1.162
1.312
1.458
1.591
1.567
1.737
1.615
1.757
0.323
1.615
1.513
10
15.47
ROIC%
22.03
20.46
19.48
21.90
20.10
17.86
18.78
17.41
17.95
20.46
22.55
17.95
19.79
18
16.89
Return on equity%
26.43
29.38
29.62
29.99
30.81
30.24
32.34
35.09
32.41
35.34
9.53
32.41
30.53
91
19.10
Return on assets%
22.76
20.20
19.31
18.37
18.69
21.06
18.88
18.39
18.09
16.71
14.62
18.39
18.78
82
1.18
EPS$
1.72
1.71
1.95
2.05
2.01
1.98
2.26
2.59
2.83
2.97
1.21
8.10%
7.29%
—
7.85
EPS growth%
29.61
29.98
28.70
27.56
28.03
26.25
28.27
29.30
28.42
29.53
29.57
28.42
28.56
71
4.79
Bookvalue per sh$
4.13
4.73
4.77
5.67
6.33
6.58
6.67
7.87
7.87
7.85
6.01
4.41%
8.44%
—
1.70
FCF per share$
6.97
5.98
5.79
5.32
4.87
4.67
5.03
4.37
3.87
3.63
2.12
(5.72%)
(5.96%)
—
1.98
Dividend per sh$
6.12
6.18
6.99
7.57
7.19
6.88
7.61
7.89
7.76
8.52
4.38
3.44%
3.70%
—
16.67
Div yield (avg)%
13.17
12.12
14.64
14.30
13.10
14.75
13.75
16.34
17.14
19.45
15.66
16.34
14.47
76
19.26
Payout ratio%
19.79
19.45
21.78
21.94
23.99
23.02
25.70
27.72
25.79
25.05
24.72
25.70
23.50
7
51.94
Shares (diluted)M
55.04
50.34
45.66
41.49
40.87
38.61
33.22
28.55
29.97
26.19
51.66
(8.51%)
(6.93%)
72
9.94
Buyback yield%
5.17
4.19
6.03
6.80
8.12
9.48
11.96
13.44
11.74
9.83
13.88
11.74
8.80
76
0.328
D/E ratiox
1.542
1.543
1.609
1.811
1.728
1.967
2.059
1.900
1.847
1.976
0.658
1.967
1.829
53
0.144
Enterprise value$B
1.067
0.968
1.025
1.002
0.930
1.038
0.939
1.023
1.126
1.170
0.156
4.70%
1.46%
78
0.727
LT debt$B
0.323
0.308
0.274
0.269
0.249
0.231
0.248
0.248
0.212
0.218
1.037
(2.61%)
(4.40%)
10
Revenue
$1.177B
3.26%
1.00×
Cost of revenue
$824.1M
3.26%
1.00×
Operating expenses
$190.6M
3.73%
1.05×
Property and equipment
15.44%
Goodwill & intangibles
15.03%
Spread over hurdle
(5.58%)