0.742
Revenue$B
1.438
1.469
1.518
1.562
1.619
1.636
1.691
1.729
1.750
1.808
0.774
2.23%
2.68%
83
25.11
Revenue growth%
14.93
17.79
18.58
15.62
18.14
18.31
17.30
15.46
14.91
14.48
23.50
15.46
16.46
69
26.50
Gross margin%
13.15
12.27
9.37
11.99
9.49
8.79
8.14
8.66
10.16
7.29
12.13
8.66
9.43
42
9.96
Operating margin%
24.65
22.57
21.44
23.23
24.81
25.22
27.55
28.36
31.19
32.44
6.09
28.36
25.01
92
18.12
Net margin%
7.94
5.76
7.08
5.25
3.75
4.78
4.35
3.90
2.71
4.70
3.69
4.35
4.74
53
22.81
P/E ratio (avg)x
7.042
7.070
7.026
6.951
7.901
8.231
9.034
9.886
11.07
11.83
13.72
9.886
8.066
53
37.23
EV/EBITx
11.79
13.87
13.81
13.11
14.86
15.73
14.90
16.81
19.63
19.61
25.29
16.81
14.88
7
12.92
FCF yield (avg)%
20.35
20.92
20.47
20.19
20.60
20.53
21.25
23.93
25.84
23.34
6.76
23.34
20.76
88
9.98
FCF margin%
16.40
15.04
14.20
15.19
16.72
18.30
18.31
18.45
19.81
20.01
19.00
18.45
17.51
66
0.204
FCF / Net incomex
1.397
1.349
1.334
1.345
1.352
1.337
1.453
1.560
1.408
1.304
1.059
1.408
1.351
32
29.22
ROIC%
30.70
32.41
35.07
33.45
33.80
31.00
31.22
29.57
27.29
28.39
22.90
29.57
31.11
67
21.88
Return on equity%
0.40
2.90
2.51
5.24
6.74
5.37
4.38
2.64
3.52
4.56
4.59
4.38
3.95
56
26.91
Return on assets%
12.35
11.04
11.20
11.01
9.72
7.71
7.55
5.24
4.95
4.49
10.49
5.24
8.71
32
0.13
EPS$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.14
(5.05%)
(2.40%)
—
17.98
EPS growth%
27.96
27.53
27.66
27.50
30.31
32.84
35.70
38.10
40.22
38.98
27.03
38.10
31.58
48
0.10
Bookvalue per sh$
0.12
0.13
0.12
0.14
0.16
0.19
0.20
0.22
0.24
0.27
0.08
10.68%
10.47%
—
0.07
FCF per share$
0.08
0.07
0.08
0.09
0.10
0.11
0.12
0.13
0.14
0.16
0.11
9.60%
8.43%
—
0.04
Dividend per sh$
0.14
0.15
0.16
0.17
0.18
0.17
0.17
0.17
0.17
0.18
0.08
0.10%
1.88%
—
16.65
Div yield (avg)%
15.73
13.47
16.37
17.24
15.03
15.64
13.99
12.41
15.27
15.53
18.31
15.27
15.40
90
14.46
Payout ratio%
5.23
6.06
7.34
8.87
11.50
9.70
10.32
7.84
10.05
7.47
21.63
9.70
8.36
43
6.987
Shares (diluted)B
7.537
7.286
6.764
6.620
6.606
6.471
5.934
5.944
6.187
5.807
7.025
(2.54%)
(3.39%)
70
5.41
Buyback yield%
14.09
16.96
19.36
16.55
17.56
18.31
19.63
20.91
19.03
16.86
2.60
19.03
17.93
26
1.213
D/E ratiox
0.477
0.433
0.480
0.481
0.523
0.475
0.493
0.474
0.444
0.423
1.072
0.474
0.476
9
1.470
Enterprise value$B
2.301
2.199
2.103
1.936
1.912
2.035
2.215
2.041
2.181
2.218
0.222
3.01%
0.64%
58
2.351
LT debt$B
0.793
0.793
0.844
0.719
0.760
0.654
0.597
0.568
0.593
0.569
1.328
(5.62%)
(3.69%)
52
Revenue
$1.808B
2.68%
1.00×
Cost of revenue
$1.171B
2.66%
1.00×
Operating expenses
$292.8M
2.14%
0.95×
Cash and investments
18.40%
Property and equipment
18.16%
Spread over hurdle
(4.60%)