0.189
Revenue$B
1.384
1.370
1.402
1.414
1.441
1.453
1.457
1.470
1.490
1.509
0.202
0.93%
0.91%
53
26.05
Revenue growth%
18.75
15.82
17.04
16.61
17.01
15.29
14.54
12.53
15.40
17.93
9.17
15.29
16.21
25
25.44
Gross margin%
16.93
15.20
15.57
16.36
14.91
14.31
16.47
18.01
16.70
16.37
9.67
16.47
16.36
10
8.00
Operating margin%
2.93
0.51
1.35
3.19
1.23
0.47
0.40
0.79
0.40
0.40
7.70
0.40
0.65
52
19.13
Net margin%
9.83
11.87
13.05
12.94
12.27
10.17
8.10
7.42
5.86
6.52
14.62
7.42
10.00
60
12.47
P/E ratio (avg)x
17.04
18.63
18.55
18.53
22.41
24.21
25.56
29.87
35.41
35.11
33.82
29.87
23.31
52
25.22
EV/EBITx
7.254
7.065
6.883
6.092
5.407
5.787
6.115
5.765
5.273
5.752
26.62
5.765
5.940
79
13.17
FCF yield (avg)%
32.04
33.97
31.18
29.25
28.15
26.28
28.22
30.75
29.73
31.02
28.91
29.73
30.24
51
6.57
FCF margin%
28.66
28.24
27.77
28.85
26.35
28.67
30.77
32.17
34.88
33.63
23.20
32.17
28.76
91
0.413
FCF / Net incomex
1.606
1.845
2.091
2.349
2.281
2.267
2.230
2.382
2.735
3.015
0.439
2.382
2.274
81
22.51
ROIC%
25.64
23.86
21.43
20.10
22.42
20.93
21.03
19.40
21.08
23.48
13.96
21.03
21.26
88
10.31
Return on equity%
16.45
15.22
14.38
12.16
12.03
14.91
15.43
13.13
12.27
10.19
20.08
13.13
13.75
57
22.13
Return on assets%
5.44
7.90
5.31
7.04
6.90
5.74
5.29
4.11
2.62
5.48
29.25
5.29
5.46
15
0.79
EPS$
1.05
0.93
0.99
1.07
0.92
1.00
0.91
0.86
0.90
0.91
0.87
(0.36%)
(2.38%)
—
18.77
EPS growth%
8.10
9.40
9.73
7.16
4.99
4.70
3.05
1.16
2.00
1.04
26.70
2.00
4.85
54
1.09
Bookvalue per sh$
0.62
0.60
0.71
0.69
0.75
0.90
0.90
1.05
1.21
1.27
1.21
10.90%
8.21%
—
0.93
FCF per share$
1.63
1.67
1.73
1.82
1.76
1.79
1.94
2.13
2.48
2.52
1.01
7.37%
4.34%
—
1.05
Dividend per sh$
1.67
1.62
1.56
1.54
1.81
2.11
2.12
2.40
2.49
2.40
0.21
5.81%
4.73%
—
14.26
Div yield (avg)%
20.65
23.50
24.85
23.79
25.67
24.48
23.00
25.40
24.80
21.97
25.39
24.48
24.13
48
2.77
Payout ratio%
26.73
27.97
29.47
29.06
29.06
28.27
28.42
26.31
28.40
29.25
20.74
28.40
28.41
24
433.8
Shares (diluted)M
569.0
630.9
660.9
695.0
691.1
669.0
662.0
702.7
737.4
764.0
432.6
2.03%
3.68%
94
15.64
Buyback yield%
7.25
6.07
5.04
7.97
8.16
10.50
9.39
6.50
6.58
4.98
24.59
6.58
6.91
15
0.820
D/E ratiox
1.427
1.514
1.687
1.742
1.938
1.935
1.791
1.891
2.085
2.134
0.179
1.935
1.841
5
299.7
Enterprise value$M
495.0
503.8
509.0
509.7
453.2
492.6
488.1
493.9
522.2
520.5
631.4
2.81%
(0.22%)
83
0.084
LT debt$B
1.659
1.736
1.838
1.937
2.092
2.030
2.105
2.271
2.543
2.830
0.699
6.23%
7.18%
23
Revenue
$1.509B
0.91%
1.00×
Cost of revenue
$950.2M
1.04%
1.01×
Operating expenses
$268.3M
1.08%
1.02×
Property and equipment
16.63%
Spread over hurdle
37.92%