0.975
Revenue$B
0.625
0.660
0.694
0.736
0.789
0.841
0.894
0.933
0.990
1.031
1.049
5.51%
5.50%
81
23.35
Revenue growth%
11.27
13.92
13.34
14.31
13.42
10.49
9.40
7.55
7.26
8.35
23.08
8.35
10.88
49
10.82
Gross margin%
4.86
2.42
5.05
5.06
5.94
8.75
11.51
12.49
11.24
11.69
27.38
11.51
7.34
48
9.73
Operating margin%
4.54
2.81
2.80
1.35
0.40
0.40
0.40
1.30
0.40
0.40
28.74
0.40
0.85
16
28.91
Net margin%
26.36
24.16
22.12
21.42
23.98
26.36
25.75
24.33
21.85
23.93
25.19
24.33
24.07
53
28.06
P/E ratio (avg)x
26.24
26.34
28.73
27.28
27.43
27.94
29.59
32.75
32.25
29.80
24.02
29.80
28.33
15
32.17
EV/EBITx
7.912
8.993
8.461
9.008
9.422
10.13
9.399
9.748
8.827
8.525
26.62
9.399
9.000
9
24.59
FCF yield (avg)%
3.69
1.65
2.72
3.35
6.06
3.37
3.40
1.07
2.74
2.78
22.85
2.78
3.07
91
13.71
FCF margin%
27.07
28.68
31.37
30.32
31.96
33.20
35.20
35.64
38.49
41.08
26.27
35.64
32.58
69
1.288
FCF / Net incomex
1.330
1.502
1.387
1.312
1.233
1.151
1.104
1.169
1.299
1.465
1.414
1.169
1.305
22
9.42
ROIC%
21.12
20.35
21.39
20.90
20.75
21.42
23.44
24.77
24.57
25.90
29.87
24.57
21.40
75
21.49
Return on equity%
25.87
24.75
22.11
20.39
21.94
22.13
22.40
24.22
23.38
25.66
29.55
23.38
22.89
85
4.38
Return on assets%
13.01
12.36
11.12
12.87
13.16
15.35
14.69
15.52
17.70
19.96
27.87
15.52
13.92
87
1.31
EPS$
0.34
0.38
0.43
0.40
0.44
0.44
0.44
0.49
0.51
0.50
1.33
2.50%
5.13%
—
15.03
EPS growth%
19.92
19.69
21.20
18.40
17.17
19.41
19.36
19.14
19.35
17.78
21.39
19.35
19.36
61
0.68
Bookvalue per sh$
1.73
1.91
2.03
2.18
2.14
2.07
2.35
2.39
2.57
3.05
0.41
7.35%
7.31%
—
0.96
FCF per share$
0.84
0.81
0.85
0.78
0.85
0.76
0.69
0.61
0.53
0.52
0.39
(9.36%)
(5.08%)
—
0.62
Dividend per sh$
0.96
0.81
0.77
0.70
0.68
0.70
0.60
0.58
0.59
0.58
0.64
(3.34%)
(5.60%)
—
7.13
Div yield (avg)%
9.50
10.34
11.84
14.15
14.65
12.14
10.87
11.59
11.61
9.74
6.99
11.59
11.60
79
23.72
Payout ratio%
13.16
15.64
17.78
16.39
18.71
20.72
21.11
21.80
23.09
23.18
25.68
21.80
19.71
76
686.9
Shares (diluted)M
517.4
506.4
460.8
492.6
482.4
432.7
370.9
337.7
356.0
305.7
662.2
(8.72%)
(6.64%)
82
23.53
Buyback yield%
22.94
25.88
26.58
27.78
27.93
30.40
32.51
32.43
31.50
30.83
12.88
31.50
29.16
89
1.502
D/E ratiox
1.846
1.902
1.804
2.032
2.195
2.212
2.097
2.376
2.608
2.611
1.217
2.376
2.146
79
0.323
Enterprise value$B
1.006
1.120
1.235
1.253
1.224
1.350
1.562
1.636
1.665
1.846
0.133
8.57%
6.70%
52
0.570
LT debt$B
1.263
1.448
1.514
1.737
1.657
1.642
1.538
1.462
1.443
1.610
0.345
(0.58%)
1.60%
86
Revenue
$1.031B
5.50%
1.00×
Cost of revenue
$722.0M
5.50%
1.00×
Operating expenses
$236.5M
6.40%
1.09×
Property and equipment
16.53%
Spread over hurdle
(9.13%)