0.453
Revenue$B
0.545
0.582
0.630
0.671
0.728
0.801
0.887
0.944
1.042
1.129
0.500
9.18%
8.44%
45
10.93
Revenue growth%
21.56
19.76
18.24
16.78
17.40
14.89
17.36
19.82
22.49
24.43
26.69
19.82
19.00
44
17.31
Gross margin%
15.95
14.75
12.07
10.78
8.27
6.07
5.91
3.92
6.87
7.13
3.45
6.07
7.70
10
27.10
Operating margin%
2.86
1.52
0.40
0.40
0.40
1.68
1.35
2.23
0.40
2.19
14.28
1.68
1.44
89
7.45
Net margin%
13.87
15.75
17.76
16.06
15.24
13.76
15.81
15.12
12.53
10.05
10.31
13.76
15.18
69
6.789
P/E ratio (avg)x
11.76
11.44
13.66
16.41
16.91
19.59
22.78
22.38
22.52
24.67
16.44
22.52
18.25
61
37.29
EV/EBITx
33.48
34.87
40.27
41.42
46.91
47.23
47.25
45.34
52.22
58.23
15.61
47.25
46.13
47
15.76
FCF yield (avg)%
22.24
19.96
18.31
16.23
14.83
17.59
16.67
17.64
18.35
18.41
25.20
17.64
17.98
53
21.15
FCF margin%
21.40
21.96
22.87
20.32
19.37
17.57
17.04
14.65
14.80
16.87
20.70
16.87
18.47
64
1.072
FCF / Net incomex
1.973
2.070
2.338
2.212
2.218
2.493
2.644
2.502
2.630
2.435
1.463
2.502
2.386
49
22.01
ROIC%
8.33
9.46
8.99
6.43
4.00
2.67
3.47
0.72
0.40
0.40
25.24
0.72
3.73
90
6.71
Return on equity%
19.12
16.71
16.94
15.34
13.41
11.69
12.61
15.47
16.49
18.48
17.58
15.47
15.98
43
23.47
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
1.04
0.40
0.40
0.46
3.81
0.40
0.40
79
0.34
EPS$
0.13
0.14
0.15
0.17
0.15
0.17
0.15
0.15
0.17
0.18
0.35
3.42%
4.32%
—
28.11
EPS growth%
14.65
15.60
17.93
19.08
16.66
14.17
15.55
18.20
19.15
20.23
17.39
18.20
17.30
65
0.45
Bookvalue per sh$
0.13
0.13
0.14
0.13
0.13
0.14
0.13
0.13
0.13
0.13
0.38
0.35%
1.46%
—
0.45
FCF per share$
0.19
0.23
0.24
0.25
0.30
0.32
0.37
0.38
0.43
0.49
0.29
10.40%
11.94%
—
0.13
Dividend per sh$
0.31
0.33
0.33
0.37
0.42
0.43
0.49
0.50
0.52
0.56
0.22
5.73%
5.42%
—
26.94
Div yield (avg)%
4.12
5.93
4.80
7.17
9.22
10.44
11.77
10.75
10.42
9.57
27.46
10.44
9.39
85
12.55
Payout ratio%
4.22
3.66
5.65
7.65
7.33
5.65
6.86
7.60
6.88
9.17
14.62
6.88
6.87
18
0.797
Shares (diluted)B
1.136
1.247
1.427
1.554
1.467
1.638
1.740
1.798
1.947
2.148
0.813
7.94%
6.86%
31
28.82
Buyback yield%
18.95
19.93
19.47
19.47
20.95
21.63
19.00
20.66
23.21
22.84
18.93
21.63
20.30
65
1.117
D/E ratiox
2.424
2.568
2.888
3.300
3.476
3.948
3.950
4.174
4.691
5.322
1.281
4.174
3.712
56
846.4
Enterprise value$M
566.8
530.9
567.9
559.6
566.3
568.5
514.8
563.0
583.2
599.0
415.0
1.13%
(0.23%)
13
0.377
LT debt$B
1.048
0.991
1.016
0.990
0.907
0.861
0.921
1.002
0.953
0.993
0.299
1.81%
(0.80%)
17
Revenue
$1.129B
8.44%
1.00×
Cost of revenue
$575.1M
8.67%
1.02×
Operating expenses
$190.1M
7.65%
0.93×
Property and equipment
19.42%
Goodwill & intangibles
15.44%
Spread over hurdle
14.50%