0.858
Revenue$B
0.976
1.020
1.060
1.082
1.117
1.141
1.170
1.176
1.227
1.251
0.948
2.30%
2.92%
10
3.19
Revenue growth%
4.22
5.04
2.16
3.85
1.85
1.59
1.25
0.40
0.40
0.40
9.43
0.40
1.72
11
28.32
Gross margin%
23.20
23.72
26.14
25.06
27.44
27.17
26.62
25.66
23.96
26.78
25.79
26.62
25.90
42
6.25
Operating margin%
1.99
0.40
2.77
0.40
1.18
0.40
2.70
0.40
0.40
0.40
18.30
0.40
0.40
55
2.18
Net margin%
17.84
16.20
19.18
16.72
14.77
16.68
15.20
12.93
14.28
13.90
19.16
14.28
15.70
32
11.06
P/E ratio (avg)x
14.83
14.38
15.46
16.14
15.36
16.01
17.30
17.36
19.33
21.66
17.21
17.36
16.07
67
23.91
EV/EBITx
33.71
36.63
40.63
37.92
41.26
45.71
40.95
44.93
44.32
40.40
35.40
44.32
40.79
19
10.14
FCF yield (avg)%
14.10
12.06
14.50
13.33
11.83
11.36
10.23
9.96
8.61
9.33
15.86
9.96
11.59
49
20.71
FCF margin%
18.09
15.37
15.55
13.69
14.48
16.27
14.49
14.83
15.20
12.43
20.85
14.83
15.01
9
1.641
FCF / Net incomex
1.193
1.241
1.196
1.112
1.191
1.332
1.321
1.385
1.449
1.352
1.152
1.352
1.281
90
13.79
ROIC%
30.51
32.97
30.47
28.88
29.62
31.05
33.83
34.30
35.48
34.01
4.77
34.01
32.01
69
15.59
Return on equity%
13.00
14.21
16.69
19.34
19.66
22.49
23.96
22.57
20.71
22.07
3.04
22.49
20.19
29
26.66
Return on assets%
11.96
12.79
13.43
16.37
13.41
15.32
14.32
12.42
13.11
10.54
25.92
13.11
13.26
77
0.18
EPS$
0.19
0.20
0.22
0.24
0.27
0.26
0.26
0.31
0.31
0.34
0.19
4.72%
7.52%
—
13.65
EPS growth%
10.06
11.99
11.53
9.09
8.29
10.53
9.03
11.81
11.02
8.69
13.37
10.53
10.30
62
0.28
Bookvalue per sh$
0.10
0.10
0.10
0.11
0.12
0.13
0.15
0.15
0.15
0.14
0.25
4.43%
5.82%
—
0.09
FCF per share$
0.45
0.52
0.57
0.63
0.70
0.68
0.81
0.93
1.03
1.13
0.18
10.16%
9.64%
—
0.10
Dividend per sh$
0.18
0.17
0.20
0.23
0.27
0.31
0.31
0.31
0.36
0.34
0.10
5.20%
6.36%
—
27.64
Div yield (avg)%
12.60
10.02
10.09
9.97
7.61
6.07
5.27
2.84
1.21
2.81
26.45
2.84
6.84
48
29.64
Payout ratio%
21.72
22.59
23.33
21.85
22.94
24.55
26.09
24.52
23.22
24.99
2.36
24.55
23.27
22
1.794
Shares (diluted)B
3.436
3.927
4.575
4.683
4.862
5.513
5.845
5.769
6.384
6.295
1.822
5.30%
6.54%
26
14.02
Buyback yield%
20.49
23.21
26.17
25.73
26.74
24.05
23.60
25.52
24.78
22.59
12.37
24.05
24.41
23
1.285
D/E ratiox
1.099
1.056
0.894
0.783
0.708
0.716
0.766
0.755
0.668
0.573
1.490
0.716
0.761
69
221.3
Enterprise value$M
902.2
865.3
812.2
772.0
698.2
657.8
599.9
572.1
603.0
583.9
432.3
(3.51%)
(4.48%)
30
565.7
LT debt$M
649.0
637.1
610.1
642.1
655.8
573.7
522.1
462.0
419.3
370.9
351.5
(10.77%)
(4.93%)
44
Revenue
$1.251B
2.92%
1.00×
Cost of revenue
$588.7M
2.95%
1.00×
Operating expenses
$248.1M
2.82%
0.99×
Spread over hurdle
74.60%