0.832
Revenue$B
1.193
1.274
1.360
1.425
1.550
1.654
1.806
1.968
2.140
2.240
0.869
7.64%
7.00%
13
11.89
Revenue growth%
31.62
34.01
32.34
33.78
32.95
32.90
34.23
36.16
38.17
38.91
12.23
36.16
33.90
30
22.88
Gross margin%
18.83
17.49
15.89
13.23
14.19
16.99
17.59
17.42
15.19
15.28
15.62
16.99
16.44
75
12.52
Operating margin%
6.76
7.02
6.17
4.00
4.62
4.34
3.72
1.56
0.40
3.38
18.96
3.38
4.17
47
10.73
Net margin%
17.77
17.68
16.70
15.74
15.33
14.32
14.30
13.57
13.97
15.34
23.47
14.30
15.34
10
29.95
P/E ratio (avg)x
34.21
37.55
34.65
39.69
44.47
51.07
54.64
56.15
59.77
54.76
11.76
54.76
47.77
61
16.45
EV/EBITx
6.256
5.615
5.613
5.165
4.609
4.869
5.186
5.517
4.915
4.773
35.68
4.915
5.175
37
24.46
FCF yield (avg)%
35.46
34.52
34.12
31.91
32.12
34.46
35.07
33.56
33.27
30.96
25.42
33.56
33.84
79
11.41
FCF margin%
16.24
14.08
14.85
17.52
14.72
14.55
11.83
13.39
14.74
16.77
16.77
14.55
14.73
38
0.654
FCF / Net incomex
1.562
1.598
1.627
1.676
1.674
1.701
1.524
1.449
1.377
1.400
0.267
1.449
1.580
43
15.47
ROIC%
11.54
13.00
14.55
12.33
12.85
14.46
15.41
14.59
17.14
19.41
22.06
15.41
14.50
57
12.77
Return on equity%
14.20
12.80
12.96
12.77
13.23
14.13
17.00
19.13
21.09
22.48
29.64
19.13
14.16
28
15.52
Return on assets%
1.21
1.82
0.40
0.40
0.40
0.40
0.97
0.40
1.55
3.55
27.03
0.97
0.68
31
0.11
EPS$
0.42
0.46
0.42
0.40
0.41
0.41
0.38
0.38
0.42
0.43
0.12
0.72%
0.11%
—
4.25
EPS growth%
14.97
16.05
14.43
13.19
10.50
12.77
15.37
16.63
16.99
14.49
23.64
15.37
14.73
49
0.20
Bookvalue per sh$
0.27
0.30
0.30
0.31
0.36
0.36
0.41
0.40
0.43
0.46
0.32
5.08%
6.43%
—
0.09
FCF per share$
0.32
0.31
0.32
0.32
0.30
0.33
0.35
0.32
0.35
0.36
0.29
3.39%
2.14%
—
0.11
Dividend per sh$
0.06
0.05
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.07
0.41
4.92%
1.23%
—
22.09
Div yield (avg)%
23.85
23.55
21.54
24.20
22.37
21.96
24.87
22.56
25.52
25.17
7.03
24.87
23.70
25
14.46
Payout ratio%
16.17
16.55
17.25
19.98
21.49
21.86
24.12
22.10
24.38
25.85
25.49
24.12
21.68
93
2.578
Shares (diluted)B
2.823
3.247
3.277
3.165
3.596
4.016
4.508
4.376
4.171
3.929
2.480
1.79%
3.00%
82
15.55
Buyback yield%
11.06
8.50
7.98
5.01
4.01
1.92
1.87
1.94
0.40
1.08
20.82
1.87
2.97
29
0.557
D/E ratiox
2.355
2.750
2.780
3.170
3.796
4.053
4.135
4.045
4.707
5.575
0.264
4.135
3.921
29
1,376
Enterprise value$M
481.2
548.4
530.1
509.8
541.0
581.6
646.6
638.1
709.1
725.5
210.5
6.04%
3.76%
23
0.524
LT debt$B
0.360
0.399
0.419
0.448
0.536
0.645
0.629
0.750
0.810
0.922
1.244
11.47%
9.75%
78
Revenue
$2.240B
7.00%
1.00×
Cost of revenue
$1.568B
7.00%
1.00×
Operating expenses
$412.1M
6.51%
0.95×
Goodwill & intangibles
15.24%
Spread over hurdle
(13.13%)