0.219
Revenue$B
1.001
1.020
1.006
1.017
1.042
1.062
1.087
1.105
1.080
1.065
0.224
0.43%
0.86%
48
22.05
Revenue growth%
20.56
18.41
15.84
13.85
16.27
15.76
16.00
16.71
16.08
14.47
8.23
16.00
16.04
19
28.75
Gross margin%
25.46
28.15
29.37
27.46
25.28
25.24
25.37
24.12
22.77
20.01
22.20
24.12
25.33
76
8.03
Operating margin%
0.91
0.40
0.40
0.40
2.93
3.52
1.28
3.92
5.43
4.84
16.16
3.92
2.11
80
20.37
Net margin%
6.16
8.66
7.06
7.37
7.65
10.20
8.47
10.42
12.26
9.90
2.01
10.20
8.57
88
23.36
P/E ratio (avg)x
30.38
30.57
32.39
33.08
36.66
36.20
36.39
33.33
31.21
33.67
14.78
33.67
33.20
46
28.69
EV/EBITx
9.444
9.294
9.806
8.729
8.033
7.436
6.611
6.137
6.384
5.819
33.05
6.384
7.735
43
14.37
FCF yield (avg)%
7.76
5.45
5.69
8.32
7.56
5.07
2.20
0.40
1.18
2.79
17.79
2.20
5.26
78
13.49
FCF margin%
10.64
10.74
8.40
10.82
11.74
11.45
8.93
8.71
9.85
8.17
12.80
8.93
10.25
84
0.188
FCF / Net incomex
0.402
0.458
0.419
0.439
0.473
0.454
0.459
0.508
0.481
0.544
0.541
0.481
0.459
59
19.50
ROIC%
29.70
27.59
28.61
29.58
30.61
31.22
28.79
27.81
25.40
23.19
28.36
27.81
28.70
24
14.49
Return on equity%
0.40
2.76
4.21
2.18
2.57
5.37
4.93
7.29
6.70
3.87
10.27
5.37
4.04
14
20.88
Return on assets%
28.63
31.47
29.63
28.10
26.73
25.37
24.03
21.68
20.04
21.93
25.09
21.93
26.05
47
8.14
EPS$
4.06
3.85
3.83
3.78
3.27
3.22
3.03
3.13
3.41
3.21
8.98
(0.37%)
(3.21%)
—
4.21
EPS growth%
16.29
18.73
20.65
17.82
19.03
17.20
17.74
18.59
15.72
14.20
27.57
17.20
17.78
11
7.46
Bookvalue per sh$
11.67
13.02
15.47
15.77
17.37
18.36
19.30
20.74
20.73
24.62
2.92
7.22%
7.87%
—
8.26
FCF per share$
6.15
7.41
8.40
9.83
9.78
11.49
13.03
15.39
16.47
19.54
5.22
14.86%
12.55%
—
7.06
Dividend per sh$
7.55
7.83
8.39
8.11
8.85
9.63
9.91
9.35
8.97
10.58
6.66
3.62%
5.16%
—
11.45
Div yield (avg)%
23.64
23.60
23.09
25.76
23.22
22.41
19.92
19.54
21.90
19.11
19.77
19.92
22.75
14
4.03
Payout ratio%
22.65
20.21
22.74
21.19
22.06
24.83
26.85
28.28
30.78
28.49
3.61
28.28
23.79
8
47.21
Shares (diluted)M
78.45
86.71
87.31
85.41
94.10
96.45
94.40
90.71
92.32
106.8
47.56
2.56%
3.87%
53
21.55
Buyback yield%
20.18
21.41
23.98
23.60
23.41
22.82
21.22
22.11
20.10
20.45
3.92
21.22
21.76
88
1.690
D/E ratiox
1.909
1.945
2.326
2.601
2.535
2.617
2.913
3.219
3.564
3.444
1.779
3.219
2.609
29
0.461
Enterprise value$B
0.455
0.446
0.507
0.528
0.607
0.697
0.776
0.894
1.000
1.072
0.584
12.06%
10.71%
45
0.691
LT debt$B
0.950
1.063
1.084
1.128
1.158
1.288
1.379
1.385
1.568
1.819
0.733
9.46%
6.94%
58
Revenue
$1.065B
0.86%
1.00×
Cost of revenue
$729.7M
0.84%
1.00×
Operating expenses
$183.1M
0.92%
1.01×
Property and equipment
19.68%
Spread over hurdle
26.63%