0.678
Revenue$B
0.730
0.782
0.858
0.933
1.031
1.116
1.224
1.344
1.457
1.581
0.744
8.93%
9.11%
35
14.70
Revenue growth%
18.46
16.51
18.43
20.35
19.45
21.83
20.95
22.91
24.14
21.70
18.48
21.83
20.65
33
18.64
Gross margin%
16.74
15.63
14.48
13.29
14.96
14.71
14.37
15.26
17.92
19.94
23.35
15.26
15.11
81
28.67
Operating margin%
17.04
16.92
16.56
19.54
20.13
19.29
20.73
22.00
20.92
20.80
16.15
20.80
19.83
86
17.58
Net margin%
18.47
20.32
21.55
22.21
22.33
23.35
22.25
19.33
18.53
19.44
29.02
19.44
20.93
49
7.456
P/E ratio (avg)x
34.08
35.74
39.33
36.92
35.79
33.88
33.36
32.77
34.83
32.75
7.850
33.36
34.45
68
31.40
EV/EBITx
6.087
6.301
6.110
6.360
6.120
5.977
5.677
5.124
5.555
5.712
30.83
5.677
6.032
48
22.30
FCF yield (avg)%
26.41
24.18
22.89
25.10
22.66
24.23
25.13
25.55
26.00
25.49
29.75
25.49
25.11
71
7.68
FCF margin%
26.86
29.12
30.31
27.31
30.14
29.46
32.22
30.64
28.44
26.48
5.22
29.46
29.29
92
0.765
FCF / Net incomex
2.249
2.387
2.252
2.240
2.637
2.564
2.642
2.505
2.573
2.921
1.422
2.573
2.535
55
5.60
ROIC%
20.98
23.15
24.39
22.16
24.43
25.90
26.73
27.64
26.29
27.15
16.97
26.73
25.16
18
18.86
Return on equity%
23.76
24.92
24.19
22.59
23.74
21.11
20.39
18.83
19.66
21.32
16.35
20.39
21.96
62
22.11
Return on assets%
10.78
11.06
13.99
12.68
15.06
13.45
12.45
13.19
15.70
16.90
2.35
13.45
13.32
41
0.23
EPS$
0.23
0.20
0.17
0.15
0.13
0.13
0.12
0.11
0.09
0.09
0.25
(6.38%)
(9.32%)
—
4.54
EPS growth%
21.87
21.90
22.55
24.97
23.01
22.98
23.73
25.96
23.36
22.13
16.10
23.36
22.99
73
0.18
Bookvalue per sh$
0.23
0.23
0.25
0.25
0.23
0.22
0.24
0.23
0.24
0.24
0.12
0.91%
1.77%
—
0.23
FCF per share$
0.19
0.21
0.23
0.26
0.29
0.30
0.27
0.26
0.27
0.27
0.05
(1.69%)
2.99%
—
0.08
Dividend per sh$
0.26
0.29
0.28
0.30
0.27
0.26
0.29
0.27
0.27
0.25
0.06
(1.35%)
(1.34%)
—
20.49
Div yield (avg)%
30.80
31.56
30.99
28.00
26.97
26.12
24.90
25.51
24.92
21.94
5.88
24.92
26.55
24
10.62
Payout ratio%
2.78
0.40
0.77
0.40
0.40
0.40
0.53
1.66
0.40
1.52
16.03
0.53
0.47
91
4.853
Shares (diluted)B
6.845
7.265
7.626
7.843
9.095
8.862
9.829
10.98
10.92
12.84
4.756
7.15%
6.36%
73
26.95
Buyback yield%
17.27
18.13
19.67
19.54
18.24
19.68
18.43
18.81
19.63
17.72
14.07
18.81
18.62
87
0.726
D/E ratiox
1.718
1.672
1.818
1.879
1.729
1.732
1.709
1.807
1.899
2.186
0.894
1.807
1.770
95
399.2
Enterprise value$M
167.3
156.9
160.5
163.3
156.1
142.3
136.0
149.5
162.3
166.5
912.8
1.30%
1.03%
24
1,205
LT debt$M
574.1
619.2
588.3
552.6
530.1
574.6
599.2
555.0
476.4
438.7
865.3
(3.71%)
(4.14%)
49
Revenue
$1.581B
9.11%
1.00×
Cost of revenue
$1.063B
9.18%
1.01×
Operating expenses
$291.3M
8.22%
0.92×
Property and equipment
14.31%
Spread over hurdle
(6.89%)