0.205
Revenue$B
0.638
0.685
0.718
0.762
0.813
0.856
0.895
0.949
0.983
1.021
0.229
4.66%
5.17%
7
20.72
Revenue growth%
23.35
25.09
27.90
28.44
30.79
30.65
29.78
30.65
31.74
30.10
25.14
30.65
29.94
64
18.53
Gross margin%
30.79
28.00
27.50
25.34
27.67
25.97
24.75
26.11
26.20
26.46
3.96
26.11
26.33
7
11.35
Operating margin%
15.19
13.30
12.09
13.50
13.77
16.72
14.33
14.69
17.37
16.26
23.35
16.26
14.51
24
5.55
Net margin%
33.07
35.38
34.57
34.58
36.37
38.98
41.67
43.64
40.97
42.11
15.37
41.67
37.67
33
28.13
P/E ratio (avg)x
28.10
27.72
29.78
32.86
32.30
36.30
33.32
37.52
42.05
39.03
23.99
37.52
33.09
72
25.80
EV/EBITx
35.53
40.86
39.62
39.28
44.69
47.66
47.07
50.56
58.75
56.55
24.38
50.56
45.88
14
4.33
FCF yield (avg)%
25.55
28.05
27.85
30.12
31.24
28.93
31.52
30.06
30.29
31.79
7.00
30.29
30.09
73
27.96
FCF margin%
28.73
31.43
31.95
32.27
31.31
29.31
27.47
28.30
29.09
28.55
5.10
28.55
29.20
90
0.706
FCF / Net incomex
0.871
0.857
0.875
0.867
0.813
0.736
0.645
0.579
0.543
0.555
0.268
0.579
0.775
49
29.78
ROIC%
32.21
35.05
37.35
35.75
36.91
39.15
39.06
38.68
38.78
39.66
2.58
39.06
38.01
72
4.05
Return on equity%
1.18
2.39
5.20
5.24
6.06
4.75
1.95
4.21
5.43
3.65
19.86
4.21
4.48
7
16.24
Return on assets%
19.05
18.90
18.94
16.55
18.25
17.74
20.53
23.23
24.84
25.28
8.65
23.23
19.00
14
0.27
EPS$
0.17
0.15
0.15
0.15
0.15
0.13
0.12
0.12
0.13
0.13
0.28
(2.28%)
(3.81%)
—
17.50
EPS growth%
30.29
29.11
31.32
28.56
30.58
33.56
33.72
32.51
32.26
31.63
9.15
32.51
31.47
21
0.37
Bookvalue per sh$
0.41
0.43
0.44
0.48
0.42
0.42
0.44
0.45
0.44
0.48
0.30
2.41%
1.94%
—
0.39
FCF per share$
0.57
0.55
0.65
0.67
0.67
0.79
0.84
0.91
0.90
0.89
0.54
5.83%
5.21%
—
0.12
Dividend per sh$
0.48
0.54
0.60
0.73
0.88
0.96
1.04
1.06
1.25
1.50
0.68
11.32%
13.22%
—
19.07
Div yield (avg)%
22.49
25.32
22.70
20.03
19.12
20.52
22.37
24.66
24.70
26.06
12.98
24.66
22.60
76
28.15
Payout ratio%
17.36
15.23
16.83
19.20
19.17
20.08
21.12
22.12
23.91
21.84
22.90
21.84
19.64
51
1.177
Shares (diluted)B
1.506
1.394
1.357
1.511
1.715
1.928
2.138
2.405
2.762
2.564
1.154
8.38%
6.13%
84
27.04
Buyback yield%
12.99
13.49
15.54
12.55
10.97
8.51
6.63
5.73
6.83
9.54
8.20
6.83
10.25
81
0.841
D/E ratiox
0.606
0.590
0.610
0.580
0.576
0.559
0.533
0.521
0.567
0.522
0.413
0.533
0.571
66
833.1
Enterprise value$M
112.3
116.5
107.3
111.0
106.4
90.77
92.96
89.85
95.42
87.26
351.5
(3.89%)
(1.82%)
26
0.667
LT debt$B
1.361
1.454
1.611
1.775
1.767
2.068
2.013
1.912
2.222
2.516
1.213
7.32%
6.82%
8
Revenue
$1.021B
5.17%
1.00×
Cost of revenue
$714.5M
5.17%
1.00×
Operating expenses
$158.2M
5.16%
1.00×
Property and equipment
13.80%
Spread over hurdle
(5.73%)