2.712
Revenue$B
3.915
4.235
4.522
4.778
5.032
5.477
5.967
6.398
6.842
7.333
2.975
7.82%
6.92%
20
16.77
Revenue growth%
10.62
8.68
10.23
10.20
8.10
5.22
7.53
6.52
7.48
10.00
6.41
7.48
8.39
71
22.24
Gross margin%
9.84
11.84
9.79
9.25
8.17
8.57
7.45
4.97
4.45
1.61
8.98
4.97
8.37
11
29.04
Operating margin%
11.28
9.98
7.79
6.18
3.32
5.53
7.43
9.66
9.12
8.25
11.37
8.25
8.02
64
21.48
Net margin%
12.56
11.64
11.74
12.11
11.22
11.83
10.85
12.70
14.04
12.91
8.51
12.70
11.97
29
24.73
P/E ratio (avg)x
9.796
8.727
7.991
8.750
8.539
9.273
9.614
8.921
9.771
9.659
20.99
9.614
9.097
11
29.12
EV/EBITx
21.86
19.92
21.91
19.53
19.90
20.80
18.70
19.38
19.98
22.02
35.28
19.98
19.95
44
25.35
FCF yield (avg)%
16.44
16.28
17.05
16.31
15.83
17.61
19.57
17.86
20.28
18.59
8.54
18.59
17.33
56
29.10
FCF margin%
21.36
22.32
25.02
24.67
26.03
25.84
27.06
26.67
25.09
25.99
8.45
25.99
25.47
55
1.506
FCF / Net incomex
0.252
0.255
0.256
0.252
0.276
0.287
0.308
0.288
0.274
0.292
0.775
0.288
0.275
48
15.86
ROIC%
6.89
9.43
11.38
13.77
13.41
16.15
15.25
17.92
20.59
19.39
14.22
17.92
14.51
69
16.12
Return on equity%
27.75
30.41
27.60
27.02
28.98
29.54
29.97
27.76
25.22
27.33
23.88
27.76
27.75
16
15.75
Return on assets%
23.56
25.14
24.50
24.99
24.18
26.88
29.55
30.84
31.47
29.31
27.97
29.55
26.01
45
0.05
EPS$
0.01
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.01
0.01
0.06
(1.09%)
(0.50%)
—
5.76
EPS growth%
17.06
19.08
17.41
20.12
22.40
21.90
24.34
27.14
26.82
29.02
23.85
26.82
22.15
42
0.02
Bookvalue per sh$
0.09
0.09
0.09
0.09
0.10
0.10
0.09
0.10
0.10
0.11
0.02
2.47%
1.73%
—
0.07
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.04
2.48%
2.07%
—
0.04
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.04
0.07
(3.77%)
(2.84%)
—
26.41
Div yield (avg)%
27.80
26.27
24.12
22.49
21.41
21.35
18.75
20.16
17.39
19.70
15.72
19.70
21.38
12
19.26
Payout ratio%
17.95
19.94
20.75
21.07
20.51
23.47
20.86
19.62
18.44
16.15
12.50
19.62
20.22
40
63.51
Shares (diluted)B
55.02
50.96
45.97
45.02
40.58
37.58
39.09
42.48
47.05
47.28
62.52
3.10%
(2.18%)
7
10.49
Buyback yield%
21.83
19.75
18.23
20.43
20.39
18.70
20.43
20.22
18.55
18.19
13.95
18.70
19.98
79
1.142
D/E ratiox
0.341
0.308
0.332
0.305
0.312
0.278
0.290
0.264
0.279
0.266
1.210
0.278
0.297
11
3.498
Enterprise value$B
3.592
3.684
3.820
3.711
4.184
4.188
3.751
3.411
3.826
3.404
0.895
(4.04%)
0.53%
49
5.510
LT debt$B
0.581
0.580
0.691
0.832
0.896
1.018
1.088
1.187
1.339
1.313
1.407
7.95%
8.57%
85
Revenue
$7.333B
6.92%
1.00×
Cost of revenue
$4.772B
7.04%
1.01×
Operating expenses
$682.4M
6.10%
0.93×
Goodwill & intangibles
20.73%
Spread over hurdle
(17.68%)