0.115
Revenue$B
0.528
0.565
0.599
0.655
0.717
0.779
0.833
0.898
0.968
1.062
0.123
8.18%
7.91%
89
12.14
Revenue growth%
22.37
20.52
18.84
16.36
18.36
16.12
16.52
15.80
13.75
14.68
29.64
15.80
16.44
24
15.80
Gross margin%
13.01
10.44
7.69
6.24
8.83
9.47
10.40
9.51
12.06
14.89
9.13
10.40
9.96
25
20.13
Operating margin%
11.99
10.46
13.38
12.15
10.76
12.92
10.39
10.64
7.92
9.88
13.04
10.39
10.70
63
17.11
Net margin%
2.19
0.89
0.40
1.06
0.40
1.66
2.49
1.34
0.40
1.31
12.13
1.34
1.18
71
10.39
P/E ratio (avg)x
38.66
41.67
43.61
51.89
62.04
63.53
66.92
78.36
77.03
90.95
8.182
77.03
62.79
52
35.95
EV/EBITx
34.86
32.94
34.87
30.60
26.41
23.32
20.21
19.96
18.80
18.40
31.43
19.96
24.87
6
24.06
FCF yield (avg)%
16.39
14.65
17.20
17.74
16.50
19.50
16.58
13.92
16.48
14.76
8.08
16.48
16.49
79
26.61
FCF margin%
10.84
10.49
8.01
10.48
9.11
10.40
10.31
10.70
10.79
10.22
24.28
10.40
10.44
32
0.322
FCF / Net incomex
0.546
0.557
0.475
0.429
0.439
0.473
0.485
0.476
0.449
0.476
0.779
0.476
0.476
78
9.12
ROIC%
26.20
28.76
25.99
26.04
26.76
26.21
24.72
24.04
21.36
18.53
4.60
24.04
26.01
25
27.02
Return on equity%
24.55
23.24
25.63
27.78
26.81
28.68
28.59
25.96
25.64
23.89
20.10
25.96
25.80
16
4.06
Return on assets%
24.94
23.16
21.11
22.07
21.49
23.79
22.95
25.76
27.00
27.87
13.31
25.76
23.48
93
2.60
EPS$
3.83
4.23
4.73
5.03
5.28
6.05
5.79
5.63
6.31
6.07
2.67
2.84%
5.18%
—
21.34
EPS growth%
6.69
4.25
5.53
3.79
3.15
1.13
1.03
0.40
0.40
0.40
23.76
0.40
2.14
94
1.24
Bookvalue per sh$
3.31
3.81
4.47
5.29
5.85
6.39
7.21
7.06
7.24
7.02
0.89
3.72%
8.10%
—
0.80
FCF per share$
0.62
0.65
0.72
0.69
0.81
0.92
0.95
0.97
0.99
1.04
1.03
5.13%
6.52%
—
1.83
Dividend per sh$
1.53
1.49
1.74
1.92
2.07
1.99
1.90
2.02
2.20
2.61
0.40
4.69%
6.51%
—
23.12
Div yield (avg)%
25.30
24.61
24.25
22.02
23.48
24.26
23.29
21.16
19.15
21.80
24.10
21.80
23.39
20
6.00
Payout ratio%
14.99
14.68
15.29
14.53
13.16
14.12
14.82
13.51
16.01
16.39
13.66
14.82
14.75
82
212.4
Shares (diluted)M
150.9
142.4
152.1
138.6
137.6
145.3
131.8
116.6
116.4
122.6
210.4
(2.28%)
(2.16%)
49
14.45
Buyback yield%
20.24
22.61
20.54
21.60
22.00
23.01
21.34
22.18
24.34
26.14
13.17
23.01
22.09
41
0.307
D/E ratiox
1.150
1.283
1.364
1.428
1.377
1.384
1.414
1.439
1.693
1.846
1.009
1.439
1.399
80
185.8
Enterprise value$M
432.4
455.9
469.0
505.6
515.4
538.9
615.4
593.1
599.5
569.8
164.3
2.03%
3.27%
18
125.8
LT debt$M
543.3
483.9
456.2
405.0
416.8
383.8
360.7
316.7
344.0
367.2
552.6
(2.50%)
(3.32%)
82
Revenue
$1.062B
7.91%
1.00×
Cost of revenue
$743.5M
7.91%
1.00×
Operating expenses
$170.0M
7.46%
0.96×
Cash and investments
21.49%
Property and equipment
15.06%
Spread over hurdle
12.50%