1.276
Revenue$B
1.377
1.429
1.493
1.563
1.608
1.641
1.702
1.741
1.821
1.823
1.396
2.54%
3.05%
6
18.99
Revenue growth%
24.57
25.85
26.25
24.97
27.78
29.30
29.60
28.25
28.13
26.09
7.27
28.25
27.02
37
27.46
Gross margin%
20.01
22.30
22.11
21.96
20.02
21.29
20.76
23.69
23.90
25.63
18.22
23.69
22.03
30
19.78
Operating margin%
19.77
20.78
21.13
18.78
15.95
15.84
13.73
12.33
14.38
13.35
22.73
13.73
15.89
92
8.70
Net margin%
29.31
28.31
27.80
27.59
29.98
28.62
30.95
33.78
31.69
30.16
29.98
30.95
29.65
84
33.05
P/E ratio (avg)x
19.47
21.36
21.56
22.66
24.94
26.69
28.45
28.35
26.79
25.67
16.91
26.79
25.31
91
7.427
EV/EBITx
45.40
42.44
40.66
42.69
43.43
41.86
45.66
46.63
53.59
61.89
31.57
46.63
44.42
47
24.93
FCF yield (avg)%
26.91
25.65
26.35
29.07
27.23
26.02
26.43
24.77
25.30
24.28
16.83
25.30
26.19
12
26.09
FCF margin%
15.20
12.39
15.07
16.72
13.80
14.26
16.11
15.54
17.58
18.04
11.65
16.11
15.37
79
0.162
FCF / Net incomex
1.099
1.107
1.018
1.072
1.082
0.986
0.936
1.003
1.107
1.256
1.484
1.003
1.077
59
9.19
ROIC%
5.67
6.35
8.68
5.82
8.51
8.11
10.19
8.00
6.13
6.02
26.95
8.00
7.17
50
4.50
Return on equity%
18.25
16.41
18.34
16.71
15.14
13.82
13.96
14.55
12.22
11.91
10.68
13.82
14.84
11
13.12
Return on assets%
6.54
8.53
10.28
8.50
10.83
9.23
9.24
10.42
12.34
10.46
11.10
10.42
9.76
21
0.07
EPS$
0.15
0.17
0.16
0.17
0.16
0.15
0.17
0.18
0.18
0.19
0.07
3.53%
2.62%
—
5.39
EPS growth%
26.96
28.95
26.25
27.95
29.74
32.00
32.98
30.93
32.43
31.86
23.10
32.00
30.33
63
0.13
Bookvalue per sh$
0.10
0.11
0.12
0.15
0.15
0.17
0.19
0.20
0.21
0.21
0.03
6.79%
8.47%
—
0.05
FCF per share$
0.17
0.17
0.18
0.17
0.18
0.18
0.19
0.18
0.18
0.17
0.07
(0.71%)
1.38%
—
0.05
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.05
4.08%
3.37%
—
15.02
Div yield (avg)%
12.20
12.83
10.59
13.08
10.73
8.89
9.55
7.15
8.41
5.89
20.80
8.41
10.07
28
24.00
Payout ratio%
13.48
10.70
8.62
9.77
8.46
9.59
9.02
6.94
7.87
5.04
29.67
7.87
8.82
85
5.433
Shares (diluted)B
9.534
9.483
9.686
10.64
12.23
13.70
13.85
14.16
14.07
15.78
5.446
5.22%
6.49%
92
28.40
Buyback yield%
21.12
19.16
21.92
19.29
19.45
19.68
19.94
20.87
19.73
18.31
15.26
19.73
19.70
60
0.584
D/E ratiox
2.417
2.744
2.804
3.168
3.670
3.730
4.212
4.159
4.279
4.848
0.900
4.212
3.700
42
1,023
Enterprise value$M
294.5
315.7
306.0
303.2
289.2
254.8
245.4
219.9
209.8
216.4
142.7
(5.63%)
(3.95%)
46
1.049
LT debt$B
1.091
0.963
1.004
0.987
0.882
0.830
0.743
0.668
0.624
0.629
1.407
(6.56%)
(5.93%)
21
Revenue
$1.823B
3.05%
1.00×
Cost of revenue
$1.010B
3.05%
1.00×
Operating expenses
$416.2M
2.78%
0.97×
Property and equipment
19.43%
Cash and investments
14.41%
Spread over hurdle
24.57%