2.681
Revenue$B
2.062
2.252
2.430
2.684
2.972
3.241
3.503
3.805
4.166
4.550
2.867
8.89%
8.97%
41
5.09
Revenue growth%
32.53
32.35
34.13
32.02
34.34
37.21
39.99
42.35
39.61
37.63
2.48
39.61
35.77
18
8.48
Gross margin%
14.08
11.12
9.57
10.59
7.93
8.83
11.30
8.62
7.22
5.01
21.58
8.62
9.20
7
28.69
Operating margin%
2.14
4.13
4.67
2.15
3.12
5.73
3.20
0.45
2.44
0.52
28.90
2.44
2.78
49
27.07
Net margin%
6.12
4.99
2.53
1.82
0.40
0.40
0.92
1.26
0.40
0.40
21.75
0.40
1.09
80
17.76
P/E ratio (avg)x
9.582
9.406
9.596
9.825
10.29
8.873
8.237
7.635
8.177
7.538
28.36
8.177
9.140
24
22.79
EV/EBITx
14.49
12.64
11.00
11.41
9.923
9.332
10.00
9.108
9.034
8.862
32.36
9.108
9.963
27
20.75
FCF yield (avg)%
8.34
9.05
8.17
11.06
10.20
9.24
8.15
8.64
8.39
9.03
7.03
8.64
8.83
15
17.61
FCF margin%
3.76
6.02
6.24
7.58
10.35
7.74
8.39
5.42
2.82
5.74
28.62
5.74
6.13
29
1.278
FCF / Net incomex
1.493
1.759
1.931
2.248
2.276
2.452
2.706
3.109
3.231
3.732
0.442
3.109
2.364
23
20.84
ROIC%
6.85
6.69
8.87
10.33
8.94
10.72
13.29
13.47
11.23
11.43
5.23
11.43
10.53
55
15.88
Return on equity%
25.44
24.48
24.76
27.05
25.81
23.00
20.86
21.29
23.41
24.77
6.60
23.00
24.62
54
6.18
Return on assets%
5.86
7.91
10.18
11.79
9.55
10.00
11.03
8.80
7.59
10.52
17.48
10.00
9.77
60
0.06
EPS$
0.13
0.14
0.15
0.18
0.20
0.23
0.24
0.24
0.24
0.28
0.07
6.12%
8.88%
—
4.61
EPS growth%
24.04
21.59
20.69
18.75
19.71
20.20
19.68
21.84
21.66
23.91
15.50
21.66
21.14
72
0.25
Bookvalue per sh$
0.08
0.08
0.08
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.16
(5.51%)
(5.07%)
—
0.11
FCF per share$
0.21
0.22
0.23
0.22
0.23
0.22
0.23
0.21
0.22
0.22
0.11
(1.27%)
1.94%
—
0.16
Dividend per sh$
0.29
0.32
0.33
0.35
0.39
0.44
0.51
0.59
0.67
0.74
0.27
13.62%
11.32%
—
3.50
Div yield (avg)%
3.47
5.14
4.03
5.72
3.66
5.23
7.52
7.39
9.76
7.80
22.58
7.52
5.48
86
20.93
Payout ratio%
3.52
2.64
3.58
3.38
2.87
3.79
1.06
0.40
0.91
0.40
24.85
0.91
2.75
51
7.267
Shares (diluted)B
4.707
4.953
4.387
4.340
3.966
3.784
4.072
4.253
4.137
3.691
6.997
(1.43%)
(3.08%)
9
3.73
Buyback yield%
9.52
7.01
4.14
2.97
4.34
4.59
5.24
4.91
4.26
6.63
12.87
4.91
4.75
32
1.727
D/E ratiox
0.229
0.225
0.221
0.214
0.215
0.225
0.222
0.216
0.195
0.201
0.238
0.216
0.218
49
1.259
Enterprise value$B
3.673
3.984
4.214
4.087
4.150
4.218
3.906
3.925
3.539
3.819
2.717
(1.65%)
(0.06%)
95
1.179
LT debt$B
3.459
3.991
4.608
5.164
5.262
5.863
6.627
6.487
7.408
7.780
1.912
8.13%
10.15%
15
Revenue
$4.550B
8.97%
1.00×
Cost of revenue
$2.801B
9.25%
1.03×
Operating expenses
$941.4M
8.68%
0.97×
Goodwill & intangibles
16.52%
Spread over hurdle
15.46%