0.837
Revenue$B
1.184
1.238
1.256
1.284
1.322
1.357
1.367
1.383
1.430
1.498
0.905
2.52%
2.92%
37
4.95
Revenue growth%
9.06
7.47
6.13
4.72
7.38
5.94
3.90
1.09
2.91
4.27
6.52
3.90
5.33
66
19.68
Gross margin%
0.91
0.40
0.40
1.10
0.40
1.10
3.76
4.33
6.94
9.29
25.16
4.33
1.10
45
25.40
Operating margin%
5.71
7.48
8.94
5.95
4.58
3.22
3.78
0.90
2.94
3.14
15.79
3.14
4.18
6
3.09
Net margin%
7.57
7.01
5.77
5.96
4.60
4.88
6.72
5.58
6.50
7.52
3.82
6.50
6.23
57
14.68
P/E ratio (avg)x
27.12
28.34
33.99
32.84
35.88
37.80
40.82
39.67
41.23
46.10
16.64
40.82
36.84
8
32.08
EV/EBITx
20.59
19.03
17.79
16.66
16.77
15.56
15.14
14.96
15.29
15.56
19.90
15.29
16.11
55
2.57
FCF yield (avg)%
27.05
24.14
22.96
19.99
22.84
24.19
23.95
22.00
20.94
19.03
10.61
22.00
22.90
37
4.01
FCF margin%
11.22
13.33
11.55
10.55
11.20
10.41
10.61
12.49
10.48
7.52
17.11
10.48
10.90
86
1.778
FCF / Net incomex
1.304
1.417
1.451
1.481
1.495
1.604
1.508
1.541
1.609
1.765
1.505
1.604
1.502
49
3.68
ROIC%
2.30
0.40
3.31
0.45
0.40
0.40
2.96
3.34
4.78
5.96
9.81
3.34
2.63
46
8.82
Return on equity%
0.40
2.67
1.04
0.40
0.40
2.77
0.40
0.40
0.64
0.40
9.09
0.40
0.40
21
27.60
Return on assets%
13.50
11.42
8.62
7.68
4.91
4.87
4.20
6.83
8.53
8.83
16.94
6.83
8.10
33
4.05
EPS$
2.80
3.11
3.59
4.10
4.47
5.27
6.18
6.05
5.84
6.95
4.26
9.22%
9.20%
—
19.50
EPS growth%
22.59
24.39
22.17
20.80
21.35
19.96
18.75
17.87
20.28
20.38
17.51
19.96
20.59
65
3.60
Bookvalue per sh$
1.00
0.98
1.07
1.22
1.18
1.16
1.25
1.41
1.40
1.40
3.76
3.62%
4.84%
—
4.12
FCF per share$
4.02
4.49
4.40
4.73
4.86
5.42
5.51
6.02
5.63
5.42
1.84
2.22%
2.32%
—
3.00
Dividend per sh$
1.30
1.39
1.43
1.35
1.39
1.46
1.61
1.46
1.45
1.33
3.82
(0.92%)
0.73%
—
14.30
Div yield (avg)%
4.09
2.91
3.12
6.04
7.30
10.10
8.63
9.15
9.10
8.06
22.08
9.10
7.68
44
10.39
Payout ratio%
18.40
17.25
18.29
16.19
18.70
19.75
19.44
19.64
16.77
14.44
9.42
19.44
18.34
74
82.58
Shares (diluted)M
71.02
75.88
82.68
80.49
80.47
86.35
92.35
91.69
86.17
76.72
79.41
(0.95%)
1.07%
59
2.63
Buyback yield%
15.79
13.89
15.30
15.93
18.84
17.67
16.69
15.56
18.49
17.07
20.41
17.07
16.31
20
0.163
D/E ratiox
0.714
0.792
0.736
0.761
0.863
0.938
1.060
1.131
1.188
1.182
1.473
1.131
0.901
50
1,165
Enterprise value$M
424.0
366.8
339.2
303.3
296.7
303.5
319.3
327.0
346.7
330.1
900.4
2.15%
(2.74%)
72
505.9
LT debt$M
191.8
165.6
170.5
178.6
156.5
133.2
115.4
115.1
101.0
109.2
874.4
(6.94%)
(6.73%)
88
Revenue
$1.498B
2.92%
1.00×
Cost of revenue
$922.4M
2.76%
0.98×
Operating expenses
$273.7M
3.61%
1.07×
Spread over hurdle
49.65%