0.875
Revenue$B
1.437
1.506
1.550
1.603
1.629
1.697
1.742
1.780
1.848
1.869
0.942
2.79%
3.04%
74
27.11
Revenue growth%
29.32
30.84
28.28
26.53
25.21
23.15
21.60
23.67
22.11
20.70
22.37
22.11
24.44
89
28.78
Gross margin%
19.86
20.01
18.60
15.92
15.51
15.43
13.70
16.62
13.99
13.49
17.29
13.99
15.71
85
25.40
Operating margin%
18.09
16.85
16.72
19.39
21.18
19.59
21.78
22.00
19.80
20.55
9.36
20.55
19.70
95
4.88
Net margin%
22.25
24.95
26.13
28.23
30.61
30.64
31.66
33.43
35.43
32.53
6.01
32.53
30.62
92
19.42
P/E ratio (avg)x
21.81
23.45
25.93
24.58
22.57
23.85
24.06
25.19
28.55
27.84
34.44
25.19
24.32
80
25.52
EV/EBITx
20.23
22.09
22.76
20.66
22.64
24.56
22.36
22.41
23.70
23.42
7.828
23.42
22.52
30
14.66
FCF yield (avg)%
21.54
20.14
22.27
21.11
20.63
22.91
22.69
19.75
19.33
22.09
20.48
22.09
21.33
77
20.12
FCF margin%
8.26
5.76
4.25
4.38
2.63
5.53
3.15
2.92
1.74
0.40
16.96
2.92
3.70
60
1.118
FCF / Net incomex
1.152
1.201
1.304
1.317
1.357
1.376
1.356
1.418
1.371
1.470
0.984
1.376
1.357
9
9.48
ROIC%
21.10
21.27
24.15
23.59
21.61
24.10
25.91
23.03
26.02
28.27
19.80
25.91
23.84
13
25.98
Return on equity%
10.89
13.76
16.49
19.22
18.11
15.57
13.99
11.24
11.47
12.93
6.59
12.93
13.87
33
21.96
Return on assets%
31.83
30.53
30.42
31.25
34.14
35.82
34.61
33.32
32.40
33.57
15.81
33.57
32.86
51
12.57
EPS$
13.04
13.75
15.73
17.78
18.57
20.13
20.56
24.87
29.10
30.87
13.35
10.70%
9.71%
—
28.56
EPS growth%
23.30
23.25
21.45
21.33
20.08
21.53
19.74
22.68
24.21
25.10
16.04
22.68
22.11
24
6.63
Bookvalue per sh$
5.38
5.46
5.48
5.37
5.42
5.06
5.19
5.69
5.20
4.86
11.82
(2.15%)
(1.99%)
—
13.43
FCF per share$
4.60
4.93
5.25
5.35
6.17
7.19
7.60
8.43
9.25
9.50
11.63
9.01%
7.27%
—
9.74
Dividend per sh$
3.77
3.78
4.41
5.11
5.29
5.11
5.09
5.19
5.88
5.54
6.09
0.96%
5.33%
—
29.52
Div yield (avg)%
15.26
16.97
19.68
20.42
21.97
19.67
20.75
18.06
16.32
14.80
16.40
18.06
18.87
58
6.96
Payout ratio%
11.95
10.31
9.21
7.77
5.23
5.27
6.11
5.24
5.68
5.20
13.38
5.27
5.90
7
86.97
Shares (diluted)M
88.24
87.53
90.80
89.43
82.56
84.32
81.35
84.20
88.90
95.46
90.08
2.94%
1.09%
33
8.77
Buyback yield%
7.65
8.88
6.37
5.77
8.16
5.38
7.84
6.71
6.47
5.26
23.11
6.47
6.59
69
1.080
D/E ratiox
1.393
1.479
1.708
1.881
1.857
2.030
2.287
2.650
2.816
2.946
0.849
2.650
1.955
37
1,424
Enterprise value$M
281.7
299.1
329.9
352.0
384.5
411.1
466.9
522.8
517.2
560.4
85.06
7.83%
7.87%
11
0.846
LT debt$B
1.178
1.112
1.120
1.268
1.319
1.268
1.350
1.255
1.249
1.400
0.363
1.19%
3.06%
40
Revenue
$1.869B
3.04%
1.00×
Cost of revenue
$1.224B
3.09%
1.01×
Operating expenses
$217.5M
3.72%
1.07×
Property and equipment
15.86%
Spread over hurdle
31.86%