0.441
Revenue$B
1.076
1.094
1.130
1.190
1.233
1.274
1.313
1.388
1.404
1.452
0.492
3.32%
3.33%
40
3.52
Revenue growth%
27.86
26.40
27.13
25.43
25.23
27.49
27.31
25.43
27.07
29.09
18.55
27.31
27.10
20
13.62
Gross margin%
16.43
13.99
16.86
16.24
15.38
18.37
16.42
13.85
12.86
13.72
2.26
13.85
15.81
50
15.60
Operating margin%
0.40
0.40
0.40
0.40
1.52
2.28
2.11
1.21
2.99
5.52
10.17
2.28
1.36
71
19.56
Net margin%
15.15
13.47
15.10
13.70
13.09
13.24
15.75
13.12
14.90
13.82
26.91
13.82
13.76
36
25.11
P/E ratio (avg)x
18.69
21.72
22.49
23.73
23.69
27.42
31.67
34.52
38.59
46.06
10.42
34.52
25.57
70
20.15
EV/EBITx
5.159
5.115
5.296
5.138
5.170
5.347
5.794
5.226
4.972
4.359
18.72
5.226
5.165
25
17.46
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.71
0.40
0.40
2.39
0.40
3.05
6.22
0.40
0.40
39
12.77
FCF margin%
19.67
19.81
22.50
22.36
24.51
26.50
25.12
22.62
23.71
22.30
11.56
23.71
22.56
68
0.961
FCF / Net incomex
1.473
1.467
1.287
1.256
1.117
1.101
1.169
1.016
1.031
0.982
0.328
1.031
1.143
32
18.86
ROIC%
22.84
20.23
21.65
22.05
22.62
21.80
19.46
22.42
24.84
26.27
9.87
22.42
22.24
11
10.50
Return on equity%
19.40
22.39
19.48
19.74
18.25
21.12
18.39
20.92
20.41
22.21
27.69
20.92
20.08
54
28.73
Return on assets%
25.54
26.85
27.10
28.95
30.98
31.30
31.14
29.00
31.31
33.18
24.97
31.30
29.99
10
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.90%
3.30%
—
15.46
EPS growth%
36.48
35.73
34.40
33.88
33.59
32.23
34.78
36.89
37.78
36.96
26.57
36.89
35.25
62
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
—
7.71%
4.82%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.47%)
1.55%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.42%)
(3.18%)
—
11.78
Div yield (avg)%
15.09
13.48
13.85
11.69
12.39
11.04
8.31
5.67
5.48
5.98
22.15
5.98
11.37
30
14.65
Payout ratio%
9.52
10.29
8.41
8.08
7.51
4.80
2.72
0.75
0.40
3.15
2.52
2.72
6.16
95
51.41
Shares (diluted)B
33.85
33.24
29.82
31.50
31.57
27.58
26.49
23.76
22.43
21.53
51.42
(7.37%)
(5.77%)
86
4.69
Buyback yield%
1.53
0.40
0.40
0.40
0.40
0.40
0.40
3.13
2.44
0.40
20.73
0.40
0.40
69
0.748
D/E ratiox
0.993
1.060
1.186
1.358
1.349
1.445
1.543
1.451
1.403
1.597
1.678
1.451
1.381
64
1.427
Enterprise value$B
0.130
0.138
0.158
0.159
0.159
0.159
0.152
0.142
0.145
0.146
1.291
(1.77%)
1.66%
26
0.591
LT debt$B
1.454
1.523
1.455
1.452
1.538
1.721
1.662
1.761
1.994
2.160
1.138
7.03%
4.02%
73
Revenue
$1.452B
3.33%
1.00×
Cost of revenue
$990.9M
3.19%
0.99×
Operating expenses
$269.0M
3.77%
1.04×
Cash and investments
15.62%
Spread over hurdle
(5.30%)