0.118
Revenue$B
0.946
1.010
1.094
1.172
1.273
1.348
1.420
1.555
1.642
1.771
0.126
6.83%
7.42%
83
6.84
Revenue growth%
29.77
31.04
28.65
29.29
29.06
31.37
30.17
33.09
31.31
34.02
18.70
31.37
30.61
42
9.06
Gross margin%
16.68
18.56
19.09
16.12
16.61
18.36
19.34
17.53
17.58
16.85
12.42
17.58
17.56
45
16.85
Operating margin%
28.44
31.35
29.21
27.98
26.90
29.33
31.48
31.05
33.19
35.96
16.47
31.48
30.19
64
23.90
Net margin%
26.07
28.52
31.35
30.69
33.57
31.72
32.11
29.68
31.21
33.37
15.23
31.72
31.28
8
29.53
P/E ratio (avg)x
31.82
35.71
32.12
33.80
33.53
31.07
32.76
30.04
30.53
32.47
7.281
31.07
32.29
64
18.31
EV/EBITx
40.15
43.81
43.54
48.83
48.22
52.36
59.06
67.08
62.63
65.03
33.16
62.63
50.60
48
11.63
FCF yield (avg)%
20.58
22.70
20.92
20.96
21.63
23.98
21.56
20.94
22.75
20.34
18.56
21.56
21.26
94
24.10
FCF margin%
0.40
2.83
3.02
2.99
1.71
3.98
4.66
4.33
2.51
1.49
11.98
3.98
2.91
70
0.762
FCF / Net incomex
0.624
0.622
0.685
0.750
0.799
0.846
0.947
0.985
0.918
0.915
1.747
0.918
0.822
24
8.27
ROIC%
4.26
1.58
0.40
0.40
0.40
0.40
0.40
1.72
0.40
0.60
29.39
0.40
0.40
68
5.30
Return on equity%
14.31
14.88
16.56
18.21
15.57
17.65
20.34
20.22
17.68
17.05
23.38
17.68
17.35
81
3.72
Return on assets%
13.32
11.70
12.85
10.38
11.74
12.48
11.04
9.26
7.30
5.78
23.19
9.26
11.37
22
2.08
EPS$
3.54
3.95
4.45
4.76
5.19
5.93
6.59
7.46
7.48
8.29
2.32
9.83%
9.55%
—
16.35
EPS growth%
7.42
9.46
11.69
12.87
10.11
8.19
6.83
6.09
4.03
5.88
3.95
6.09
7.80
86
1.56
Bookvalue per sh$
5.48
5.84
6.42
7.36
8.33
9.78
11.31
12.47
13.12
14.92
1.29
12.36%
12.11%
—
4.22
FCF per share$
2.02
2.12
2.31
2.30
2.09
2.13
2.32
2.31
2.52
2.75
1.08
5.67%
3.95%
—
1.68
Dividend per sh$
3.20
3.40
3.73
4.37
5.17
5.61
5.59
5.81
6.36
6.18
4.59
3.65%
7.80%
—
24.85
Div yield (avg)%
11.62
10.24
10.14
12.32
13.16
15.82
18.09
16.35
15.96
18.03
3.70
16.35
14.49
80
26.67
Payout ratio%
17.67
17.21
16.61
18.17
18.67
18.68
16.29
14.73
17.08
16.86
5.02
16.86
17.15
77
195.2
Shares (diluted)M
268.5
270.2
290.8
299.6
325.7
321.5
315.2
317.9
310.2
370.8
190.6
2.62%
5.09%
69
5.28
Buyback yield%
11.31
11.98
11.93
10.48
9.22
7.37
9.78
7.64
8.41
9.98
17.49
8.41
9.88
24
0.799
D/E ratiox
0.961
0.918
0.894
0.888
0.902
0.848
0.932
1.022
0.984
0.913
0.585
0.932
0.915
92
1.594
Enterprise value$B
1.947
2.034
2.142
2.432
2.713
3.086
2.940
3.095
3.528
3.380
1.598
4.49%
5.50%
44
0.676
LT debt$B
1.662
1.641
1.657
1.911
1.854
1.950
2.208
2.358
2.552
2.493
0.637
6.11%
5.58%
49
Revenue
$1.771B
7.42%
1.00×
Cost of revenue
$1.240B
7.42%
1.00×
Operating expenses
$280.8M
8.28%
1.08×
Property and equipment
16.93%
Spread over hurdle
(4.76%)