0.752
Revenue$B
0.609
0.644
0.685
0.730
0.803
0.860
0.917
0.965
1.034
1.094
0.768
6.39%
7.01%
41
7.64
Revenue growth%
0.40
0.40
2.11
4.08
6.27
6.65
5.40
2.77
5.37
7.69
9.34
5.40
4.73
62
8.18
Gross margin%
19.82
19.24
17.75
20.61
22.23
23.42
22.28
23.65
24.18
23.68
14.21
23.65
22.26
30
5.68
Operating margin%
29.96
29.88
29.13
31.96
33.51
36.16
35.53
32.69
34.98
36.03
25.90
35.53
33.10
88
13.83
Net margin%
17.94
15.65
14.34
11.64
10.79
9.07
9.33
8.95
8.09
8.46
7.21
8.95
10.06
91
30.45
P/E ratio (avg)x
55.71
59.61
60.24
65.21
64.98
69.32
77.69
77.92
77.69
89.46
29.94
77.69
67.27
36
36.64
EV/EBITx
15.19
16.55
15.39
15.99
15.89
15.65
16.36
16.16
14.59
14.41
14.95
15.65
15.77
10
19.40
FCF yield (avg)%
7.39
9.97
7.84
8.38
10.69
13.59
14.54
15.96
15.27
15.86
6.59
15.27
12.14
49
13.99
FCF margin%
7.92
8.79
10.80
8.28
10.35
9.74
12.34
12.43
14.66
13.68
13.13
12.43
10.58
25
0.370
FCF / Net incomex
2.267
2.076
1.993
2.247
2.037
2.275
2.121
2.184
2.110
1.951
0.509
2.121
2.115
23
14.74
ROIC%
9.11
7.49
7.37
7.83
7.76
5.24
6.87
9.67
7.62
4.94
26.43
6.87
7.56
84
6.33
Return on equity%
4.74
1.86
3.81
1.26
1.70
4.56
4.71
5.01
2.79
3.74
23.04
4.56
3.78
53
10.66
Return on assets%
9.90
10.42
8.31
9.24
11.28
12.90
14.38
15.52
15.56
16.80
23.99
15.52
12.09
78
0.15
EPS$
0.11
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.09
0.17
(0.94%)
(1.67%)
—
5.23
EPS growth%
20.23
21.23
23.08
21.56
24.47
26.56
25.68
23.05
24.32
21.92
24.75
24.32
23.06
15
0.22
Bookvalue per sh$
0.13
0.14
0.16
0.18
0.18
0.20
0.19
0.22
0.25
0.25
0.18
6.32%
8.69%
—
0.11
FCF per share$
0.06
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.09
0.10
0.19
3.69%
6.56%
—
0.22
Dividend per sh$
0.07
0.07
0.08
0.09
0.09
0.09
0.09
0.09
0.10
0.11
0.13
4.79%
5.34%
—
22.08
Div yield (avg)%
7.09
7.94
8.76
7.74
4.79
2.31
0.61
0.94
3.14
0.90
2.19
0.94
3.96
18
16.77
Payout ratio%
6.47
6.66
8.92
6.61
5.02
7.51
4.58
3.44
5.65
3.49
26.80
4.58
6.06
80
3.126
Shares (diluted)B
3.714
3.523
3.389
3.297
3.399
3.632
4.003
4.139
4.316
3.915
3.155
2.87%
1.32%
68
5.66
Buyback yield%
14.36
13.55
12.22
12.09
13.08
11.76
14.18
16.24
17.09
17.69
7.02
16.24
13.86
76
1.185
D/E ratiox
1.685
1.550
1.531
1.681
1.711
1.568
1.732
1.736
1.920
2.065
0.872
1.736
1.698
33
979.7
Enterprise value$M
175.7
185.4
166.6
150.6
140.0
140.1
157.2
159.1
153.3
153.1
363.9
1.80%
(1.17%)
63
135.1
LT debt$M
209.1
198.0
177.7
174.2
174.6
189.6
199.6
214.4
237.9
247.8
784.1
7.25%
0.88%
14
Revenue
$1.094B
7.01%
1.00×
Cost of revenue
$712.2M
6.84%
0.98×
Operating expenses
$240.3M
7.72%
1.07×
Goodwill & intangibles
18.38%
Spread over hurdle
(0.11%)