0.235
Revenue$B
0.756
0.807
0.857
0.940
1.009
1.086
1.166
1.268
1.364
1.459
0.257
7.66%
7.75%
89
25.76
Revenue growth%
0.40
0.40
3.40
1.62
1.98
2.71
3.13
2.58
2.60
1.39
25.73
2.60
2.28
68
26.29
Gross margin%
25.99
25.81
27.83
30.47
27.70
26.00
26.31
26.13
28.36
26.10
4.01
26.13
26.22
16
4.88
Operating margin%
18.30
16.02
17.24
16.98
15.90
18.47
18.83
16.85
18.52
18.87
19.39
18.52
17.77
94
18.00
Net margin%
20.72
19.62
16.65
13.88
13.64
14.68
14.32
11.75
8.81
11.68
14.85
11.75
14.10
73
20.84
P/E ratio (avg)x
6.435
5.638
5.789
5.358
5.346
4.987
4.550
4.282
3.989
4.030
26.70
4.282
5.167
83
31.32
EV/EBITx
14.15
12.49
11.81
13.10
13.84
14.36
14.80
14.08
14.30
13.83
26.14
14.30
13.96
68
28.58
FCF yield (avg)%
3.81
1.34
0.40
0.40
3.31
4.72
4.05
2.26
2.12
3.98
2.90
3.98
2.78
25
11.17
FCF margin%
3.00
3.94
3.26
1.66
1.52
0.40
0.69
3.56
4.50
2.72
6.20
2.72
2.86
64
0.503
FCF / Net incomex
1.253
1.357
1.522
1.387
1.358
1.397
1.417
1.451
1.446
1.337
0.920
1.417
1.392
10
12.55
ROIC%
29.62
27.03
27.24
27.13
28.83
31.59
31.92
33.71
31.86
33.26
29.62
31.92
30.60
51
17.06
Return on equity%
3.40
3.67
2.22
0.40
3.33
3.23
3.96
4.95
5.71
7.98
2.68
4.95
3.54
51
21.75
Return on assets%
11.43
10.32
11.08
13.56
12.46
14.70
11.92
11.91
11.85
11.20
15.88
11.91
11.88
29
3.38
EPS$
5.32
5.22
5.26
4.74
4.96
4.44
4.01
3.59
3.48
3.69
3.51
(5.76%)
(3.76%)
—
27.79
EPS growth%
20.68
20.03
21.89
23.83
22.12
23.45
26.10
28.98
29.48
28.00
12.63
28.00
23.64
88
5.62
Bookvalue per sh$
1.91
2.04
1.99
1.89
1.93
1.92
1.97
1.95
2.16
2.03
3.06
0.99%
0.90%
—
4.85
FCF per share$
6.88
7.72
7.56
7.47
7.36
7.98
8.87
10.22
11.79
11.63
5.37
9.58%
5.09%
—
5.74
Dividend per sh$
9.89
11.72
13.30
14.34
16.46
18.45
20.91
23.24
26.17
25.97
1.45
9.55%
11.33%
—
22.11
Div yield (avg)%
25.60
25.77
26.63
26.86
25.38
24.64
22.49
24.10
21.63
20.87
22.26
22.49
25.01
15
10.93
Payout ratio%
17.02
18.84
15.96
13.94
13.07
10.20
7.84
9.43
11.10
12.70
14.41
10.20
12.88
34
95.67
Shares (diluted)M
105.4
117.5
133.3
132.0
148.6
152.8
169.4
192.7
185.0
213.1
95.49
7.48%
6.86%
27
11.60
Buyback yield%
14.95
15.48
12.94
12.00
10.91
13.88
15.47
14.80
11.93
12.66
29.11
13.88
13.41
75
1.794
D/E ratiox
0.455
0.518
0.534
0.525
0.497
0.506
0.504
0.502
0.525
0.510
0.432
0.506
0.508
29
805.1
Enterprise value$M
74.60
79.77
77.55
79.90
86.14
82.04
89.27
82.73
77.54
76.21
357.6
(2.42%)
0.37%
63
1,014
LT debt$M
393.1
395.6
381.3
438.3
474.7
493.9
502.0
580.2
591.7
572.1
111.8
3.80%
4.99%
55
Revenue
$1.459B
7.75%
1.00×
Cost of revenue
$986.0M
7.77%
1.00×
Operating expenses
$213.1M
7.44%
0.97×
Property and equipment
19.67%
Goodwill & intangibles
17.17%
Spread over hurdle
(2.80%)