0.860
Revenue$B
1.340
1.441
1.520
1.611
1.670
1.745
1.822
1.922
2.061
2.148
0.920
5.16%
5.24%
15
24.28
Revenue growth%
17.72
18.53
19.23
19.96
20.14
20.17
20.18
20.99
18.31
20.61
21.63
20.18
20.05
40
23.17
Gross margin%
13.71
11.68
14.44
13.36
15.77
12.97
12.49
13.50
10.56
10.05
19.71
12.49
13.16
94
12.37
Operating margin%
20.97
23.04
21.55
22.50
22.94
23.78
26.19
25.85
25.76
24.14
18.20
25.76
23.41
26
25.22
Net margin%
13.58
13.44
13.20
12.10
9.62
7.83
5.15
4.30
3.87
4.31
4.49
4.31
8.72
53
7.224
P/E ratio (avg)x
15.06
15.61
15.70
15.76
15.96
16.62
14.56
12.66
12.39
11.89
8.525
12.66
15.34
78
8.205
EV/EBITx
55.15
58.48
67.65
75.10
86.76
104.5
103.9
107.2
107.6
118.3
24.72
107.2
95.35
65
19.37
FCF yield (avg)%
32.08
33.04
35.37
34.34
33.52
31.55
33.82
35.83
34.95
37.19
15.66
34.95
34.08
46
20.07
FCF margin%
25.20
25.78
27.05
29.33
30.09
27.75
27.89
26.27
23.88
23.54
19.96
26.27
26.66
78
1.083
FCF / Net incomex
1.772
2.057
2.442
2.914
3.287
3.797
3.847
4.428
4.882
5.045
0.697
4.428
3.542
46
9.61
ROIC%
17.52
19.00
20.95
21.21
19.10
16.98
13.99
15.05
14.39
16.23
24.71
15.05
17.25
7
10.72
Return on equity%
10.30
12.37
14.68
13.63
12.16
14.37
16.02
16.04
16.99
18.00
17.39
16.04
14.52
15
25.58
Return on assets%
4.86
7.65
5.92
8.61
10.46
9.32
10.18
8.55
6.97
9.65
18.22
9.32
8.58
91
0.13
EPS$
0.11
0.10
0.10
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.15
(4.20%)
(5.24%)
—
25.00
EPS growth%
26.65
27.29
26.89
26.55
29.36
28.68
31.43
29.15
29.01
29.88
4.84
29.15
28.84
65
0.09
Bookvalue per sh$
0.14
0.16
0.17
0.16
0.16
0.17
0.20
0.21
0.19
0.19
0.31
2.99%
1.96%
—
0.12
FCF per share$
0.19
0.17
0.17
0.17
0.16
0.17
0.17
0.18
0.18
0.17
0.22
2.03%
(1.09%)
—
0.05
Dividend per sh$
0.35
0.39
0.41
0.45
0.45
0.46
0.42
0.46
0.48
0.51
0.24
2.31%
3.82%
—
16.12
Div yield (avg)%
5.85
6.74
5.41
5.97
7.50
6.62
7.70
10.47
8.70
9.96
21.42
8.70
7.12
60
8.78
Payout ratio%
31.39
30.55
28.87
29.77
27.46
30.06
28.79
29.99
28.65
29.34
24.63
29.34
29.56
50
2.877
Shares (diluted)B
4.657
4.761
5.252
5.699
5.278
5.492
5.874
5.540
6.305
5.927
2.862
2.35%
2.95%
86
24.75
Buyback yield%
30.82
28.12
26.65
25.38
24.90
26.71
25.37
23.10
24.05
26.99
26.81
25.37
26.01
22
1.226
D/E ratiox
0.588
0.613
0.695
0.761
0.775
0.840
0.857
0.856
0.773
0.795
0.856
0.840
0.774
76
1,679
Enterprise value$M
234.0
253.7
259.2
279.8
263.6
251.7
276.8
317.1
305.4
349.0
375.6
5.78%
4.41%
6
0.679
LT debt$B
1.939
2.139
2.265
2.310
2.468
2.668
3.170
3.257
3.643
3.568
1.136
7.65%
7.89%
80
Revenue
$2.148B
5.24%
1.00×
Cost of revenue
$1.314B
5.20%
1.00×
Operating expenses
$284.2M
5.86%
1.06×
Property and equipment
18.23%
Goodwill & intangibles
16.38%
Cash and investments
15.55%
Spread over hurdle
(0.95%)