0.350
Revenue$B
1.097
1.128
1.188
1.233
1.278
1.324
1.345
1.397
1.453
1.501
0.379
3.26%
3.28%
73
13.00
Revenue growth%
3.75
3.63
0.88
0.40
2.72
4.22
3.96
1.27
0.77
0.94
10.22
1.27
2.00
32
29.40
Gross margin%
21.13
20.45
23.33
21.20
18.71
16.99
19.09
20.86
21.17
19.03
11.65
19.09
20.65
88
29.19
Operating margin%
9.67
7.01
7.54
9.27
7.25
7.31
6.08
7.31
8.81
8.62
8.83
7.31
7.43
52
12.00
Net margin%
5.08
3.15
3.62
4.12
6.31
9.20
11.37
9.80
11.81
10.32
10.04
10.32
7.76
71
26.78
P/E ratio (avg)x
19.19
20.55
20.20
22.17
22.47
23.02
23.04
22.16
20.39
22.11
30.65
22.16
22.13
72
27.52
EV/EBITx
25.93
24.19
22.68
25.82
26.56
29.38
33.51
31.18
33.80
38.69
36.30
33.51
27.97
58
19.74
FCF yield (avg)%
4.38
5.84
5.20
8.08
7.10
7.95
10.84
10.67
8.11
8.68
11.63
8.68
8.01
6
9.90
FCF margin%
24.84
25.90
26.49
28.60
28.73
27.69
28.61
29.28
31.42
33.03
15.10
29.28
28.61
24
0.690
FCF / Net incomex
0.264
0.301
0.280
0.278
0.259
0.241
0.222
0.234
0.214
0.202
0.478
0.222
0.250
83
8.09
ROIC%
7.80
7.49
4.64
2.02
4.54
2.73
0.40
1.35
0.40
0.40
12.64
0.40
2.38
45
18.79
Return on equity%
22.27
24.03
21.53
19.50
16.52
16.91
16.97
17.14
15.95
15.37
19.12
16.91
17.06
71
13.48
Return on assets%
26.26
24.84
26.94
25.14
22.39
22.68
23.47
25.05
25.46
27.84
27.02
25.05
25.09
13
1.66
EPS$
1.49
1.78
2.14
2.38
2.85
2.95
3.41
3.63
3.82
3.80
1.77
5.97%
11.05%
—
16.39
EPS growth%
12.25
15.02
16.29
17.39
16.59
13.89
13.18
12.39
14.62
14.18
25.43
13.89
14.40
16
2.26
Bookvalue per sh$
1.11
1.06
1.13
1.17
1.12
1.05
1.04
1.06
1.09
1.17
1.89
0.78%
(1.05%)
—
4.53
FCF per share$
1.61
1.69
1.82
1.98
2.21
2.44
2.28
2.59
2.53
2.57
1.33
3.04%
5.13%
—
1.70
Dividend per sh$
6.86
6.98
8.37
9.66
10.30
12.27
12.81
12.74
15.45
17.08
1.90
10.65%
10.74%
—
11.26
Div yield (avg)%
23.42
21.99
22.70
21.19
23.39
21.90
21.38
19.65
17.13
14.94
9.62
19.65
21.64
15
18.29
Payout ratio%
29.64
32.20
32.55
30.33
32.83
35.14
35.25
37.18
35.19
36.75
26.93
35.25
33.98
16
111.1
Shares (diluted)M
187.4
184.1
195.5
229.1
276.7
279.3
304.6
352.8
408.5
410.1
111.5
8.18%
9.95%
73
6.28
Buyback yield%
26.25
26.15
25.90
23.30
21.62
20.82
23.04
22.58
23.57
21.46
19.45
22.58
23.17
33
1.184
D/E ratiox
1.055
1.185
1.422
1.557
1.836
2.128
2.088
2.400
2.363
2.716
0.591
2.363
1.962
45
320.8
Enterprise value$M
248.0
245.8
264.7
273.3
264.4
267.7
271.4
286.6
267.3
290.2
497.6
1.88%
1.40%
94
1.352
LT debt$B
1.135
1.120
1.122
1.120
1.187
1.357
1.349
1.523
1.544
1.658
0.886
6.91%
4.31%
22
Revenue
$1.501B
3.28%
1.00×
Cost of revenue
$925.9M
3.27%
1.00×
Operating expenses
$307.8M
3.14%
0.99×
Property and equipment
17.24%
Goodwill & intangibles
16.88%
Spread over hurdle
(3.49%)