0.280
Revenue$B
0.904
0.988
1.093
1.184
1.288
1.384
1.480
1.583
1.740
1.858
0.300
7.61%
8.28%
71
29.66
Revenue growth%
20.44
22.47
19.89
18.87
19.94
18.87
20.95
19.44
18.88
21.17
29.05
19.44
19.91
93
2.51
Gross margin%
21.35
24.32
22.60
22.25
21.70
22.20
25.12
22.94
24.47
22.09
7.84
22.94
22.43
9
12.31
Operating margin%
4.59
3.44
4.57
5.50
6.44
3.46
2.37
2.32
2.52
1.76
10.48
2.37
3.45
14
20.16
Net margin%
16.77
14.39
16.49
18.26
21.14
20.93
19.57
18.59
16.22
17.88
27.14
18.59
18.07
88
27.71
P/E ratio (avg)x
6.831
6.800
7.363
6.619
5.784
5.278
5.193
5.265
5.013
4.395
17.33
5.193
5.531
27
10.32
EV/EBITx
31.31
29.50
29.87
34.48
32.81
37.49
35.01
38.73
39.33
36.84
18.67
37.49
34.74
43
13.58
FCF yield (avg)%
27.26
28.24
30.17
28.22
30.67
29.16
31.91
33.70
32.20
32.76
23.65
32.20
30.42
13
15.92
FCF margin%
3.06
5.65
5.20
3.11
2.60
2.32
4.75
5.64
4.44
7.08
15.39
4.75
4.60
44
1.652
FCF / Net incomex
1.773
1.710
1.796
1.677
1.647
1.809
1.704
1.800
1.800
2.007
1.449
1.800
1.785
58
21.41
ROIC%
16.90
17.44
20.43
22.28
20.36
19.99
19.79
20.34
18.47
18.51
23.40
19.79
19.89
12
3.44
Return on equity%
11.33
9.99
12.05
14.81
15.40
16.25
16.70
14.55
13.04
13.50
23.16
14.55
14.02
86
3.52
Return on assets%
0.40
0.40
2.29
2.95
1.74
1.42
0.40
2.03
3.06
5.14
27.11
2.03
1.89
56
0.06
EPS$
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.11
0.06
5.45%
5.85%
—
27.67
EPS growth%
17.43
18.47
16.73
14.62
12.79
12.55
14.35
16.71
19.36
18.55
7.94
16.71
16.72
6
0.08
Bookvalue per sh$
0.03
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.03
1.90%
0.13%
—
0.06
FCF per share$
0.02
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.03
(0.28%)
(0.17%)
—
0.05
Dividend per sh$
0.07
0.07
0.08
0.09
0.09
0.09
0.09
0.10
0.12
0.12
0.02
5.85%
6.18%
—
29.77
Div yield (avg)%
21.09
22.62
25.26
25.74
22.80
21.51
22.72
25.56
28.35
29.36
28.11
25.56
24.03
65
4.87
Payout ratio%
9.56
10.16
12.51
12.78
15.52
17.96
19.52
19.52
17.91
20.04
16.35
19.52
16.72
69
26.58
Shares (diluted)B
21.08
21.68
21.56
21.36
21.68
19.03
16.41
15.69
17.17
17.82
25.55
(3.85%)
(1.07%)
62
25.28
Buyback yield%
28.87
31.76
31.22
31.99
30.95
28.54
26.79
28.64
26.44
24.52
11.27
26.79
28.75
78
1.394
D/E ratiox
0.527
0.565
0.635
0.621
0.652
0.724
0.835
0.856
0.838
0.896
0.896
0.838
0.688
41
0.453
Enterprise value$B
0.830
0.903
0.863
0.944
0.961
1.032
1.095
1.099
1.217
1.082
1.782
2.39%
2.88%
89
1.178
LT debt$B
1.558
1.553
1.684
1.953
2.191
2.262
2.394
2.720
3.299
3.862
1.989
12.00%
11.35%
44
Revenue
$1.858B
8.28%
1.00×
Cost of revenue
$1.273B
8.32%
1.00×
Operating expenses
$330.2M
8.78%
1.05×
Goodwill & intangibles
16.91%
Spread over hurdle
28.77%