0.115
Revenue$B
0.575
0.625
0.669
0.742
0.811
0.875
0.970
1.051
1.137
1.253
0.122
9.09%
9.03%
33
18.97
Revenue growth%
20.71
22.44
20.37
21.80
22.76
25.05
27.35
27.61
29.12
31.95
4.48
27.61
23.90
89
10.89
Gross margin%
24.25
22.49
20.47
18.11
16.64
18.38
19.19
20.58
20.38
21.61
5.41
20.38
20.42
16
28.70
Operating margin%
24.72
25.65
25.00
23.51
22.07
23.11
25.37
23.06
21.59
21.59
10.94
23.06
23.31
86
11.12
Net margin%
12.28
10.31
9.94
11.56
12.65
13.84
14.95
12.86
13.89
11.98
2.24
13.84
12.47
38
14.54
P/E ratio (avg)x
17.10
16.41
17.37
15.05
16.24
14.92
15.22
15.52
14.08
14.42
16.07
14.92
15.37
55
24.28
EV/EBITx
16.55
18.13
19.93
21.75
21.36
24.16
23.55
27.24
31.83
36.15
7.593
27.24
22.65
48
14.39
FCF yield (avg)%
20.61
20.00
22.15
24.21
24.06
24.26
23.91
21.02
18.27
19.78
4.10
21.02
21.59
94
11.93
FCF margin%
9.71
10.01
11.63
12.50
15.03
17.39
19.12
16.75
18.34
19.94
18.37
18.34
15.89
21
1.164
FCF / Net incomex
0.476
0.451
0.442
0.424
0.411
0.384
0.330
0.296
0.294
0.262
0.758
0.296
0.398
54
27.47
ROIC%
12.16
10.19
12.22
10.27
10.80
8.03
6.63
9.52
10.86
10.07
15.02
9.52
10.23
23
22.12
Return on equity%
22.86
22.79
25.39
27.27
25.10
26.63
25.37
24.57
22.53
22.36
10.41
24.57
24.83
78
22.65
Return on assets%
17.43
19.20
21.90
19.59
20.19
18.05
17.27
19.08
17.89
20.56
15.55
18.05
19.14
74
5.89
EPS$
10.23
10.18
10.48
11.09
9.77
8.72
7.94
7.24
6.79
6.08
6.12
(9.04%)
(5.11%)
—
9.20
EPS growth%
17.21
19.37
18.67
21.46
23.42
25.35
26.24
27.97
28.55
26.77
24.82
26.77
24.39
26
2.90
Bookvalue per sh$
5.56
4.92
4.54
4.16
3.57
3.13
2.78
2.50
2.20
2.39
8.70
(7.70%)
(7.74%)
—
10.74
FCF per share$
9.78
9.20
9.89
9.16
9.35
9.02
9.42
9.38
8.97
9.58
8.33
0.49%
(0.19%)
—
9.48
Dividend per sh$
2.68
2.69
2.78
2.63
2.55
2.56
2.60
2.58
2.42
2.47
10.37
(0.65%)
(0.72%)
—
24.62
Div yield (avg)%
8.87
6.72
9.41
12.09
9.85
8.24
5.63
5.98
3.85
3.60
26.82
5.63
7.48
61
23.01
Payout ratio%
10.33
8.45
8.46
6.58
8.87
6.69
6.86
4.31
2.66
4.14
2.33
4.31
6.77
89
80.45
Shares (diluted)M
88.09
86.55
94.13
96.80
91.75
92.91
90.16
87.56
82.50
81.87
77.05
(2.25%)
(0.10%)
85
2.25
Buyback yield%
5.59
8.09
9.94
8.93
8.87
8.73
11.46
13.36
16.18
14.02
8.92
13.36
9.44
74
0.922
D/E ratiox
2.580
2.576
2.762
2.991
3.391
3.361
3.403
3.348
3.352
3.991
0.830
3.361
3.350
69
1.095
Enterprise value$B
1.095
1.028
1.150
1.213
1.094
1.025
0.938
0.975
1.103
1.070
0.189
(0.44%)
(0.73%)
47
1.044
LT debt$B
0.793
0.827
0.905
0.926
1.001
1.121
1.180
1.238
1.285
1.279
0.650
5.03%
6.41%
40
Revenue
$1.253B
9.03%
1.00×
Cost of revenue
$877.4M
9.03%
1.00×
Operating expenses
$226.0M
8.74%
0.97×
Cash and investments
18.75%
Property and equipment
17.36%
Spread over hurdle
(0.13%)