1.427
Revenue$B
0.658
0.721
0.757
0.803
0.857
0.941
0.989
1.061
1.159
1.235
1.540
7.58%
6.99%
83
19.36
Revenue growth%
25.11
26.40
25.04
26.66
28.81
28.27
27.31
28.25
27.68
26.32
3.07
27.68
26.98
44
14.37
Gross margin%
23.25
24.43
21.58
19.15
16.95
17.89
16.80
17.66
14.98
12.07
15.05
16.80
17.77
32
13.25
Operating margin%
10.21
10.03
7.65
7.17
7.33
6.01
8.17
7.19
5.29
6.47
16.94
6.47
7.26
89
28.69
Net margin%
21.44
20.00
21.60
19.24
22.19
20.68
17.95
16.19
13.77
13.01
17.30
16.19
19.62
26
20.02
P/E ratio (avg)x
27.89
26.21
23.53
22.79
21.16
21.83
21.60
22.20
20.10
21.62
25.95
21.62
22.01
27
20.95
EV/EBITx
10.04
10.95
10.29
8.998
9.389
9.856
8.836
8.461
9.298
9.880
11.13
9.298
9.623
88
28.31
FCF yield (avg)%
23.57
21.19
18.96
21.54
20.05
18.72
21.01
22.74
22.52
24.28
6.77
22.52
21.36
83
16.58
FCF margin%
20.97
20.27
21.78
19.41
19.34
16.69
19.50
21.56
20.64
22.05
5.20
20.64
20.45
51
0.450
FCF / Net incomex
0.603
0.668
0.733
0.722
0.805
0.800
0.816
0.726
0.655
0.666
1.198
0.726
0.724
21
6.36
ROIC%
8.66
10.53
13.51
15.20
17.59
20.17
18.08
19.69
16.84
13.87
2.73
18.08
16.02
17
22.98
Return on equity%
25.89
26.96
24.26
21.60
19.12
19.25
19.41
17.83
14.96
15.67
18.83
17.83
19.33
50
13.39
Return on assets%
20.48
19.50
16.99
17.44
18.62
21.10
22.17
21.51
22.23
20.20
8.63
21.51
20.34
11
0.07
EPS$
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.07
1.99%
(0.08%)
—
10.22
EPS growth%
19.19
19.30
16.83
19.40
19.85
20.22
21.33
19.83
22.17
19.32
16.91
20.22
19.61
71
0.28
Bookvalue per sh$
0.14
0.14
0.16
0.16
0.19
0.20
0.24
0.27
0.30
0.32
0.37
10.68%
8.88%
—
0.07
FCF per share$
0.24
0.23
0.24
0.25
0.25
0.29
0.27
0.25
0.23
0.26
0.23
0.12%
0.14%
—
0.20
Dividend per sh$
0.46
0.45
0.48
0.56
0.53
0.57
0.60
0.65
0.62
0.65
0.08
4.35%
5.03%
—
26.65
Div yield (avg)%
27.50
27.43
25.33
23.79
26.68
23.89
24.54
27.40
26.11
23.91
22.94
24.54
25.72
55
24.31
Payout ratio%
22.66
21.25
21.61
21.76
24.32
21.45
21.95
24.14
25.59
26.08
5.37
24.14
22.30
30
1.511
Shares (diluted)B
1.700
1.849
1.831
2.046
2.225
2.436
2.783
3.073
2.925
3.066
1.496
6.63%
6.20%
74
9.93
Buyback yield%
14.66
12.88
10.14
10.49
11.10
9.63
9.41
9.02
9.01
7.04
28.63
9.02
9.88
84
1.612
D/E ratiox
0.836
0.840
0.747
0.786
0.728
0.705
0.743
0.699
0.711
0.728
1.569
0.711
0.736
62
1.150
Enterprise value$B
0.933
0.879
0.943
1.072
1.176
1.294
1.478
1.560
1.453
1.437
0.255
4.08%
4.93%
23
0.115
LT debt$B
2.336
2.490
2.695
2.740
3.054
3.676
3.897
4.077
3.976
4.623
1.425
8.64%
9.06%
78
Revenue
$1.235B
6.99%
1.00×
Cost of revenue
$587.3M
6.71%
0.97×
Operating expenses
$239.3M
7.47%
1.05×
Property and equipment
16.73%
Cash and investments
15.81%
Goodwill & intangibles
14.45%
Spread over hurdle
(6.73%)