0.696
Revenue$B
0.923
0.992
1.057
1.111
1.196
1.281
1.369
1.501
1.614
1.697
0.712
7.26%
6.82%
23
27.66
Revenue growth%
12.17
13.47
13.51
11.35
12.60
10.21
8.56
10.70
11.13
13.03
16.28
10.70
11.76
17
9.46
Gross margin%
11.40
14.06
11.92
14.03
14.01
13.02
11.47
12.00
11.39
11.40
20.36
11.47
11.96
67
17.23
Operating margin%
5.29
2.88
3.66
5.77
5.26
4.44
5.19
6.15
3.79
3.31
28.20
4.44
4.82
57
20.28
Net margin%
12.93
11.12
12.87
15.70
15.60
15.76
16.58
13.73
13.02
11.18
8.94
13.73
13.37
47
19.73
P/E ratio (avg)x
13.64
15.29
15.91
16.99
17.68
17.56
15.94
16.23
17.75
17.66
27.23
17.56
16.61
31
22.58
EV/EBITx
21.94
25.84
26.96
31.74
36.57
38.14
40.92
49.37
59.33
70.49
17.62
49.37
37.36
35
27.23
FCF yield (avg)%
4.18
1.66
0.40
3.30
1.00
0.40
0.40
0.40
0.40
0.40
25.35
0.40
0.40
16
24.73
FCF margin%
32.64
30.61
31.46
33.59
35.87
33.14
32.34
34.10
31.90
32.16
16.65
32.34
32.49
24
0.275
FCF / Net incomex
0.715
0.724
0.859
0.825
0.905
0.873
0.851
1.012
0.971
1.155
1.470
0.971
0.866
66
4.76
ROIC%
17.40
16.49
16.74
17.17
17.82
17.43
15.52
14.46
16.31
14.40
4.59
15.52
16.62
33
25.72
Return on equity%
32.63
30.53
27.58
29.74
31.33
30.75
32.87
33.71
33.46
33.63
27.69
33.46
31.98
92
3.33
Return on assets%
8.88
9.70
7.92
7.89
8.40
8.09
9.57
8.22
9.77
11.78
5.56
9.57
8.64
17
0.19
EPS$
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.12
0.11
0.13
0.20
4.04%
5.94%
—
18.76
EPS growth%
6.98
6.62
8.55
10.22
9.52
11.53
11.84
14.02
15.33
17.65
4.46
14.02
10.87
63
0.19
Bookvalue per sh$
0.13
0.12
0.13
0.12
0.11
0.11
0.10
0.11
0.09
0.09
0.14
(3.45%)
(4.22%)
—
0.12
FCF per share$
0.08
0.09
0.10
0.11
0.11
0.12
0.15
0.15
0.18
0.19
0.05
11.76%
11.28%
—
0.20
Dividend per sh$
0.20
0.21
0.19
0.22
0.21
0.21
0.21
0.23
0.22
0.20
0.18
(1.33%)
(0.43%)
—
18.77
Div yield (avg)%
27.70
24.81
25.83
24.58
27.38
25.89
23.84
23.47
24.45
24.14
2.54
24.14
24.69
25
3.75
Payout ratio%
7.57
5.42
5.50
7.80
9.42
7.31
4.95
3.15
4.01
4.19
12.76
4.19
5.46
84
3.417
Shares (diluted)B
2.753
3.022
2.603
2.840
2.864
2.552
2.572
2.234
2.071
1.791
3.445
(8.96%)
(4.13%)
47
22.89
Buyback yield%
21.69
23.66
23.25
24.49
22.19
19.40
19.89
21.27
21.30
20.98
27.13
20.98
21.50
31
1.498
D/E ratiox
0.814
0.832
0.900
0.941
0.922
0.896
0.920
0.870
0.881
0.934
1.797
0.896
0.898
7
832.4
Enterprise value$M
812.5
825.4
818.3
715.3
620.0
641.5
687.4
652.1
591.1
599.3
785.1
(0.68%)
(2.84%)
53
1.003
LT debt$B
0.793
0.737
0.790
0.735
0.771
0.815
0.724
0.680
0.644
0.695
1.289
(2.06%)
(2.67%)
81
Revenue
$1.697B
6.82%
1.00×
Cost of revenue
$1.184B
6.78%
1.00×
Operating expenses
$343.3M
7.30%
1.05×
Goodwill & intangibles
18.35%
Property and equipment
15.08%
Spread over hurdle
38.23%