0.909
Revenue$B
0.741
0.769
0.799
0.834
0.884
0.933
0.972
1.000
1.028
1.073
1.007
3.95%
4.39%
28
28.81
Revenue growth%
0.40
0.40
2.65
0.40
0.40
0.40
0.40
2.80
1.47
0.40
27.68
0.40
0.40
66
8.31
Gross margin%
26.54
25.25
23.88
23.54
20.85
23.36
24.92
27.25
26.17
24.57
23.02
24.92
24.74
79
3.80
Operating margin%
8.14
5.53
7.34
5.34
3.28
0.40
2.04
2.92
2.61
4.27
27.02
2.61
3.77
56
25.28
Net margin%
12.69
12.51
15.44
17.67
18.87
16.79
17.21
15.43
17.82
20.36
3.53
17.21
17.00
54
25.70
P/E ratio (avg)x
27.06
25.58
24.68
22.95
24.32
24.03
25.44
23.41
25.03
21.96
17.91
24.03
24.50
66
27.59
EV/EBITx
28.88
25.06
25.76
26.74
25.56
25.75
26.23
26.80
27.58
24.22
8.399
26.23
26.00
17
12.89
FCF yield (avg)%
31.64
29.10
27.50
29.01
27.72
29.16
27.79
26.78
24.15
21.31
25.71
26.78
27.75
64
15.95
FCF margin%
18.21
20.02
18.34
17.12
17.92
18.33
18.02
20.88
20.08
17.19
8.79
18.33
18.27
53
0.222
FCF / Net incomex
1.078
0.996
1.107
1.147
1.111
1.259
1.309
1.399
1.377
1.457
1.052
1.377
1.203
67
26.41
ROIC%
6.55
4.50
7.42
7.55
5.63
7.85
10.60
9.51
9.94
8.83
24.44
9.51
7.70
52
7.59
Return on equity%
15.47
17.17
18.23
15.69
16.14
18.80
17.43
18.56
16.00
17.17
26.34
17.43
17.17
70
13.41
Return on assets%
1.95
1.74
0.40
0.40
0.83
0.40
1.66
1.01
0.71
0.47
12.15
0.71
0.77
72
0.10
EPS$
0.53
0.52
0.49
0.54
0.49
0.47
0.42
0.43
0.48
0.43
0.11
(2.56%)
(3.44%)
—
14.52
EPS growth%
14.40
15.13
13.67
12.58
13.63
10.87
8.21
5.28
7.38
5.49
11.60
7.38
11.73
41
0.62
Bookvalue per sh$
0.18
0.17
0.20
0.21
0.20
0.20
0.22
0.24
0.25
0.28
0.19
7.28%
6.08%
—
0.38
FCF per share$
0.38
0.39
0.40
0.38
0.38
0.33
0.35
0.36
0.31
0.31
0.24
(4.08%)
(2.66%)
—
0.19
Dividend per sh$
0.40
0.44
0.49
0.56
0.61
0.66
0.66
0.66
0.67
0.64
0.27
0.98%
5.54%
—
19.07
Div yield (avg)%
6.86
7.75
5.46
5.24
5.92
3.27
2.05
3.50
4.01
2.15
16.22
3.27
4.62
7
26.17
Payout ratio%
8.21
11.18
11.22
11.31
9.59
12.53
11.75
8.91
7.56
7.40
10.99
8.91
10.38
84
1.005
Shares (diluted)B
1.679
1.763
1.972
2.081
2.495
2.943
3.245
3.770
3.872
4.345
1.041
11.73%
11.93%
39
29.59
Buyback yield%
0.40
3.09
4.36
5.76
7.77
5.90
4.65
6.91
4.47
3.09
29.81
4.65
4.56
27
0.746
D/E ratiox
3.232
3.444
3.612
3.726
4.216
4.658
5.497
5.899
6.711
7.791
1.207
5.899
4.437
52
960.9
Enterprise value$M
813.7
813.2
855.6
875.4
757.1
681.9
740.0
635.4
686.9
719.9
793.4
(1.00%)
(0.92%)
9
0.149
LT debt$B
0.920
0.975
1.114
1.216
1.204
1.247
1.364
1.408
1.519
1.499
0.978
4.48%
5.91%
73
Revenue
$1.073B
4.39%
1.00×
Cost of revenue
$671.0M
4.54%
1.01×
Operating expenses
$265.3M
4.49%
1.01×
Goodwill & intangibles
23.35%
Property and equipment
16.22%
Spread over hurdle
(3.34%)