0.387
Revenue$B
1.149
1.217
1.249
1.340
1.424
1.472
1.563
1.680
1.798
1.847
0.398
5.33%
5.51%
26
13.22
Revenue growth%
31.59
32.97
34.20
32.01
30.34
28.68
27.31
29.47
28.35
25.80
28.09
28.35
29.90
94
14.38
Gross margin%
6.01
7.77
8.94
11.85
11.40
10.04
12.80
11.25
9.12
7.01
8.99
10.04
9.58
80
24.00
Operating margin%
15.73
18.63
16.95
14.04
16.58
15.62
18.37
21.13
18.75
21.44
11.19
18.75
17.66
14
15.16
Net margin%
24.70
27.31
28.44
28.56
31.05
33.61
32.37
30.16
27.29
26.72
10.29
30.16
28.50
60
7.857
P/E ratio (avg)x
20.05
21.71
23.64
21.27
20.45
18.35
19.28
19.83
19.67
18.33
35.46
19.28
19.94
54
22.05
EV/EBITx
13.64
14.53
14.42
15.93
17.17
19.55
20.12
20.74
22.07
22.17
26.77
20.74
18.36
50
12.57
FCF yield (avg)%
28.87
29.40
32.36
31.37
28.69
28.83
28.66
29.46
27.40
26.40
27.05
28.66
28.85
40
15.37
FCF margin%
15.79
17.72
16.50
16.80
16.41
17.33
14.37
16.46
13.64
16.10
5.67
16.10
16.43
93
0.969
FCF / Net incomex
0.399
0.396
0.365
0.395
0.426
0.418
0.480
0.487
0.517
0.536
1.067
0.487
0.422
49
25.61
ROIC%
26.46
23.65
24.65
22.24
24.00
26.48
26.80
25.19
23.53
23.33
10.18
25.19
24.33
16
5.78
Return on equity%
10.74
8.85
8.32
10.70
13.33
14.26
15.84
17.77
17.46
18.23
27.06
17.46
13.79
42
19.36
Return on assets%
32.14
34.09
35.38
36.69
35.18
37.30
37.06
38.51
35.76
33.90
18.22
37.06
35.57
82
0.12
EPS$
0.10
0.11
0.12
0.11
0.12
0.13
0.12
0.11
0.11
0.11
0.13
(1.79%)
1.67%
—
9.39
EPS growth%
27.96
27.65
29.01
29.25
32.09
32.77
30.83
32.14
34.64
32.09
19.23
32.14
31.46
64
0.07
Bookvalue per sh$
0.20
0.19
0.20
0.19
0.18
0.18
0.20
0.20
0.21
0.22
0.05
3.39%
1.59%
—
0.05
FCF per share$
0.18
0.20
0.23
0.23
0.23
0.26
0.25
0.26
0.29
0.29
0.19
4.99%
5.45%
—
0.17
Dividend per sh$
0.11
0.11
0.11
0.11
0.12
0.14
0.15
0.14
0.12
0.13
0.14
0.20%
1.63%
—
24.52
Div yield (avg)%
28.52
26.89
24.66
26.55
28.76
30.68
28.63
28.56
26.30
28.49
10.85
28.56
28.50
82
4.76
Payout ratio%
14.59
13.39
10.61
7.98
7.90
7.25
7.08
6.71
5.98
3.09
14.86
6.71
7.58
67
4.855
Shares (diluted)B
4.677
4.201
3.991
3.926
4.015
4.130
4.435
4.106
3.752
3.554
4.865
(2.41%)
(3.45%)
75
12.96
Buyback yield%
14.91
12.33
12.82
14.58
12.08
9.55
9.24
6.78
4.09
1.49
29.81
6.78
10.81
59
1.034
D/E ratiox
0.566
0.555
0.501
0.446
0.447
0.463
0.478
0.469
0.464
0.427
0.864
0.464
0.467
22
632.5
Enterprise value$M
426.8
441.6
497.0
513.1
516.2
550.9
492.5
450.3
462.6
451.5
902.3
(2.64%)
(0.53%)
29
394.1
LT debt$M
144.0
145.4
173.0
194.6
192.9
190.8
194.9
226.2
240.1
266.9
787.5
6.71%
7.97%
22
Revenue
$1.847B
5.51%
1.00×
Cost of revenue
$1.235B
5.84%
1.03×
Operating expenses
$208.2M
5.03%
0.96×
Goodwill & intangibles
18.86%