0.125
Revenue$B
0.834
0.874
0.905
0.929
0.979
1.049
1.116
1.171
1.222
1.265
0.131
5.27%
4.86%
41
27.14
Revenue growth%
11.99
14.22
16.04
17.18
18.62
19.98
20.25
19.58
19.37
21.95
3.17
19.98
19.00
90
29.95
Gross margin%
2.82
0.41
2.82
5.70
7.48
6.75
6.78
4.44
5.47
3.24
4.83
5.47
4.96
21
20.06
Operating margin%
14.68
16.05
16.11
14.21
16.18
16.04
16.13
15.93
18.26
17.09
15.04
16.13
16.08
88
23.11
Net margin%
24.13
25.86
24.69
24.06
26.51
26.86
25.91
25.74
26.56
25.70
8.04
25.91
25.80
27
26.64
P/E ratio (avg)x
30.83
26.36
25.71
24.27
24.24
26.49
24.89
25.13
22.29
21.29
12.83
24.89
25.01
53
37.73
EV/EBITx
12.83
13.65
14.31
13.86
15.07
13.91
14.80
14.59
13.82
14.94
11.78
14.59
14.11
88
20.64
FCF yield (avg)%
10.54
11.48
13.36
10.97
8.79
6.45
9.31
9.47
7.99
5.80
9.55
7.99
9.39
53
29.70
FCF margin%
8.45
6.32
7.22
4.52
4.11
6.30
4.66
4.71
2.50
1.86
26.03
4.66
4.69
65
1.749
FCF / Net incomex
0.720
0.765
0.842
0.738
0.686
0.714
0.654
0.645
0.707
0.734
1.149
0.707
0.717
61
27.97
ROIC%
28.11
27.06
26.73
27.64
27.41
25.30
23.15
25.02
25.55
27.07
4.96
25.30
26.89
34
2.44
Return on equity%
20.23
21.37
19.10
20.79
21.54
20.10
18.58
19.31
17.58
17.95
23.72
18.58
19.70
22
10.72
Return on assets%
20.42
20.22
22.94
21.18
20.32
17.70
16.03
15.46
14.26
16.54
6.26
16.03
18.96
18
0.85
EPS$
0.55
0.57
0.62
0.59
0.63
0.62
0.68
0.62
0.63
0.68
0.89
1.80%
2.04%
—
8.20
EPS growth%
21.84
24.03
24.36
23.16
25.17
22.72
22.23
20.90
18.56
19.30
5.58
20.90
22.48
12
0.34
Bookvalue per sh$
1.04
1.16
1.32
1.47
1.44
1.44
1.55
1.59
1.81
1.93
0.83
6.12%
7.52%
—
0.32
FCF per share$
0.21
0.20
0.23
0.25
0.29
0.33
0.39
0.40
0.44
0.45
0.21
9.07%
9.84%
—
0.62
Dividend per sh$
0.19
0.23
0.23
0.27
0.27
0.27
0.27
0.27
0.25
0.24
0.24
(2.55%)
3.09%
—
17.70
Div yield (avg)%
26.51
29.14
26.52
23.58
23.78
21.18
20.57
18.40
15.52
14.73
27.96
18.40
22.38
47
13.85
Payout ratio%
18.64
18.37
15.99
13.82
12.21
12.11
11.76
8.86
7.56
5.27
19.53
8.86
12.16
66
1.079
Shares (diluted)B
1.168
1.222
1.261
1.380
1.255
1.306
1.187
1.222
1.119
1.096
1.063
(2.66%)
(0.64%)
28
25.15
Buyback yield%
19.39
17.27
15.49
18.39
19.16
22.00
21.93
22.57
24.03
25.81
23.86
22.57
20.66
47
0.117
D/E ratiox
2.265
2.465
2.915
2.985
3.510
3.395
3.880
4.004
3.913
4.099
1.388
3.913
3.453
60
193.0
Enterprise value$M
835.5
800.9
762.2
806.4
731.5
775.0
772.4
703.5
760.7
760.6
502.5
0.78%
(1.13%)
83
0.255
LT debt$B
0.373
0.417
0.502
0.571
0.685
0.802
0.846
0.939
0.979
1.125
0.947
10.42%
13.27%
61
Revenue
$1.265B
4.86%
1.00×
Cost of revenue
$885.8M
4.86%
1.00×
Operating expenses
$244.0M
3.94%
0.92×
Property and equipment
17.04%
Goodwill & intangibles
16.08%
Spread over hurdle
(3.39%)