0.522
Revenue$B
2.081
2.266
2.474
2.693
2.910
3.166
3.369
3.566
3.747
4.048
0.548
6.82%
7.42%
34
15.00
Revenue growth%
6.92
7.92
7.39
7.27
5.30
7.96
9.37
10.06
7.97
8.39
27.97
8.39
7.94
62
11.35
Gross margin%
5.34
7.12
9.40
6.97
6.82
6.41
4.51
6.10
4.12
4.20
2.66
4.51
6.25
73
20.51
Operating margin%
19.59
19.01
20.61
19.89
19.37
18.80
18.68
19.20
17.55
18.26
2.02
18.68
19.11
79
19.85
Net margin%
18.55
20.69
23.12
26.10
27.45
25.25
26.79
27.99
25.75
27.51
26.73
26.79
25.92
7
30.61
P/E ratio (avg)x
24.12
23.30
24.84
22.42
19.40
19.33
18.85
16.19
15.54
13.71
11.07
16.19
19.36
46
24.01
EV/EBITx
10.71
11.01
9.546
9.519
9.802
8.786
8.741
7.813
6.857
6.165
12.11
7.813
9.153
10
13.89
FCF yield (avg)%
23.89
26.56
26.14
28.23
30.96
31.04
29.44
29.18
29.44
29.34
14.25
29.44
29.26
17
16.21
FCF margin%
18.42
21.01
22.74
20.71
23.39
25.40
26.50
26.28
29.20
31.64
13.34
26.50
24.39
78
0.202
FCF / Net incomex
1.661
1.749
1.934
2.108
2.249
2.161
1.980
2.074
2.061
1.957
1.397
2.061
2.020
46
7.25
ROIC%
24.28
23.03
22.93
25.10
24.74
22.25
22.28
20.75
23.30
22.25
20.76
22.25
22.98
36
24.35
Return on equity%
8.28
6.68
7.55
6.46
7.04
10.00
10.00
7.32
6.55
4.62
14.03
7.32
7.18
49
24.53
Return on assets%
11.59
9.16
11.89
13.27
12.20
13.37
15.41
15.75
14.80
17.15
9.39
15.41
13.32
45
0.24
EPS$
0.30
0.31
0.29
0.33
0.35
0.35
0.41
0.39
0.39
0.41
0.26
3.63%
2.82%
—
16.32
EPS growth%
8.88
8.12
6.19
4.79
4.48
5.07
6.91
4.55
4.17
6.52
15.96
5.07
5.63
94
0.21
Bookvalue per sh$
0.13
0.14
0.15
0.14
0.14
0.13
0.12
0.11
0.10
0.10
0.34
(7.91%)
(2.47%)
—
0.17
FCF per share$
0.39
0.39
0.44
0.45
0.42
0.41
0.41
0.44
0.41
0.38
0.26
(2.08%)
0.93%
—
0.35
Dividend per sh$
0.21
0.23
0.25
0.24
0.27
0.24
0.24
0.27
0.28
0.30
0.07
2.59%
3.35%
—
5.89
Div yield (avg)%
14.68
14.19
14.41
12.42
14.75
12.08
13.98
16.39
14.09
12.18
23.74
13.98
14.14
41
27.26
Payout ratio%
2.84
2.69
4.88
1.90
0.40
1.24
0.40
0.40
0.87
0.40
2.48
0.40
1.05
89
5.175
Shares (diluted)B
8.365
8.894
9.130
8.926
10.50
11.06
13.24
14.41
15.56
17.03
4.952
10.15%
7.83%
36
17.77
Buyback yield%
14.99
17.26
16.74
17.77
20.12
18.83
21.56
21.19
23.89
21.30
18.07
21.30
19.47
25
0.537
D/E ratiox
1.053
1.150
1.384
1.388
1.374
1.553
1.674
1.807
2.077
2.351
1.741
1.807
1.470
94
1.498
Enterprise value$B
1.468
1.363
1.305
1.352
1.183
1.069
0.956
0.957
0.999
0.924
1.815
(4.83%)
(4.51%)
86
2.491
LT debt$B
0.465
0.472
0.516
0.567
0.638
0.634
0.644
0.746
0.691
0.636
2.038
(0.06%)
4.68%
87
Revenue
$4.048B
7.42%
1.00×
Cost of revenue
$2.710B
7.15%
0.98×
Operating expenses
$922.2M
7.73%
1.03×
Cash and investments
17.03%
Property and equipment
14.22%
Spread over hurdle
(4.81%)