1.103
Revenue$B
5.363
5.468
5.643
5.783
5.870
6.076
6.307
6.406
6.414
6.505
1.174
2.07%
2.22%
7
7.11
Revenue growth%
18.82
18.72
19.20
17.88
19.33
19.95
21.26
18.80
18.64
17.69
29.90
18.80
18.81
29
28.36
Gross margin%
9.35
6.43
8.84
7.85
8.62
7.54
8.16
5.47
6.81
9.64
28.73
7.54
8.00
63
20.66
Operating margin%
15.16
14.09
14.33
12.25
13.58
11.21
11.38
12.07
12.46
11.16
23.55
11.38
12.36
46
13.00
Net margin%
3.39
5.05
2.96
3.22
0.85
0.40
1.41
0.40
0.40
0.40
19.57
0.40
1.13
17
37.38
P/E ratio (avg)x
20.30
22.64
23.50
28.15
34.07
36.66
39.38
44.57
49.37
51.51
14.79
44.57
35.36
61
18.66
EV/EBITx
29.09
32.75
31.21
32.65
31.71
33.52
34.14
36.49
38.60
38.00
25.66
36.49
33.13
95
8.75
FCF yield (avg)%
17.53
14.88
14.96
16.23
13.38
15.85
13.26
14.23
11.59
11.20
17.33
13.26
14.56
51
18.98
FCF margin%
6.47
7.70
8.94
9.72
7.52
4.64
4.94
4.65
3.16
2.96
11.94
4.64
5.71
46
1.175
FCF / Net incomex
2.452
2.331
2.633
2.487
2.474
2.455
2.680
2.654
2.776
3.030
0.182
2.680
2.560
34
28.56
ROIC%
0.40
0.40
0.40
0.40
0.57
1.84
0.78
0.40
0.40
3.07
15.33
0.78
0.40
93
28.42
Return on equity%
4.83
2.00
3.37
3.60
0.74
3.14
0.46
3.16
5.42
5.95
12.07
3.16
3.27
84
2.13
Return on assets%
28.08
28.15
30.54
27.55
24.92
22.14
23.45
21.18
22.48
21.54
7.96
22.14
24.19
15
0.68
EPS$
0.72
0.65
0.65
0.68
0.67
0.63
0.68
0.74
0.82
0.75
0.75
2.37%
1.03%
—
2.64
EPS growth%
17.99
16.25
17.55
19.66
21.52
23.14
21.26
24.25
24.67
22.30
28.86
23.14
21.39
86
0.29
Bookvalue per sh$
0.34
0.30
0.26
0.25
0.25
0.22
0.20
0.21
0.22
0.20
0.38
(4.43%)
(5.86%)
—
0.35
FCF per share$
0.26
0.24
0.21
0.19
0.18
0.20
0.19
0.20
0.18
0.18
0.63
(0.09%)
(5.14%)
—
0.39
Dividend per sh$
0.38
0.40
0.46
0.48
0.48
0.48
0.51
0.54
0.65
0.78
0.67
10.19%
8.55%
—
16.40
Div yield (avg)%
0.99
2.03
2.27
3.86
4.88
4.54
4.85
4.17
7.13
6.25
14.64
4.85
4.35
29
10.04
Payout ratio%
10.72
11.25
12.52
12.70
14.67
12.47
14.54
14.07
14.31
14.97
10.42
14.31
13.38
64
2.996
Shares (diluted)B
5.447
5.753
5.838
5.760
5.516
6.494
6.587
6.799
7.834
8.567
3.013
9.20%
6.36%
49
18.83
Buyback yield%
14.02
12.64
10.58
8.24
10.95
9.60
11.33
10.21
11.45
14.16
24.51
11.33
11.14
50
0.673
D/E ratiox
0.258
0.251
0.240
0.215
0.219
0.221
0.217
0.225
0.246
0.226
1.478
0.225
0.225
16
1.904
Enterprise value$B
2.526
2.829
2.759
3.129
3.239
3.767
3.931
4.593
4.346
4.775
4.359
8.07%
8.10%
62
3.315
LT debt$B
7.199
8.376
8.889
10.52
11.93
13.27
14.23
15.36
18.19
18.34
4.883
8.98%
11.37%
22
Revenue
$6.505B
2.22%
1.00×
Cost of revenue
$3.804B
2.37%
1.02×
Operating expenses
$699.4M
1.90%
0.97×
Spread over hurdle
14.64%