1.400
Revenue$B
1.596
1.650
1.643
1.639
1.711
1.703
1.736
1.783
1.805
1.803
1.549
1.05%
1.22%
58
10.50
Revenue growth%
23.78
25.70
22.94
21.51
23.51
21.05
21.63
24.48
21.96
21.33
29.94
21.63
22.45
58
16.53
Gross margin%
9.74
7.98
10.60
8.38
10.35
9.22
11.16
12.77
13.41
11.44
6.58
11.44
10.47
77
4.63
Operating margin%
17.95
15.27
12.95
12.19
9.92
7.88
10.72
10.75
8.64
6.88
13.73
8.64
10.74
47
10.04
Net margin%
3.40
6.33
5.87
5.52
3.93
2.70
2.98
4.88
7.29
5.13
2.25
4.88
5.01
12
28.32
P/E ratio (avg)x
22.54
23.38
21.99
20.16
20.48
18.67
18.48
19.53
21.50
20.25
21.64
19.53
20.37
19
15.57
EV/EBITx
32.82
38.86
45.01
44.62
49.06
48.25
55.85
65.78
64.16
66.07
24.34
64.16
48.65
36
17.57
FCF yield (avg)%
22.63
23.63
23.04
23.87
22.42
19.55
21.72
20.42
18.58
15.98
16.27
19.55
22.07
77
22.73
FCF margin%
19.98
22.42
21.64
19.58
19.96
17.54
18.45
15.85
17.08
17.98
4.39
17.54
19.01
87
1.229
FCF / Net incomex
0.238
0.211
0.206
0.175
0.189
0.180
0.172
0.180
0.163
0.150
0.199
0.172
0.180
75
6.95
ROIC%
14.53
17.33
16.07
18.06
18.31
19.91
18.67
20.69
18.05
15.90
9.73
18.67
18.06
81
25.11
Return on equity%
14.02
11.85
13.83
13.54
13.20
16.08
18.35
19.00
17.83
17.80
20.92
17.83
15.05
38
9.06
Return on assets%
36.48
34.67
36.47
37.97
40.64
40.77
41.02
40.39
39.86
39.05
18.06
40.39
39.46
16
0.05
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.05
(1.94%)
(1.97%)
—
25.14
EPS growth%
28.73
27.38
24.87
24.66
22.79
23.65
21.24
19.69
22.36
23.82
8.37
22.36
23.73
16
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.07
(2.55%)
(4.13%)
—
0.02
FCF per share$
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(0.79%)
(1.77%)
—
0.06
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
2.67%
1.34%
—
14.12
Div yield (avg)%
6.41
3.97
6.65
9.26
6.42
8.37
8.13
5.99
4.09
6.25
2.73
6.25
6.41
11
27.11
Payout ratio%
3.93
4.43
4.29
3.93
6.65
9.36
9.13
9.88
10.22
8.74
29.33
9.36
7.70
62
14.53
Shares (diluted)B
17.24
17.71
18.70
17.87
17.27
17.40
15.82
16.05
18.08
20.43
14.56
3.41%
1.62%
40
17.95
Buyback yield%
19.75
19.64
20.21
21.41
22.38
20.00
18.65
17.29
17.35
14.91
29.56
17.35
19.70
49
1.440
D/E ratiox
0.990
1.074
1.094
1.250
1.427
1.711
2.065
2.498
2.784
3.217
0.703
2.498
1.569
74
1.273
Enterprise value$B
1.139
1.269
1.136
1.109
1.038
0.991
1.059
1.020
1.008
1.003
1.278
(0.67%)
(0.79%)
72
0.146
LT debt$B
1.334
1.588
1.656
1.774
2.132
2.172
2.368
2.645
2.595
2.793
0.958
5.54%
7.66%
90
Revenue
$1.803B
1.22%
1.00×
Cost of revenue
$1.145B
1.34%
1.01×
Operating expenses
$269.7M
1.02%
0.98×
Goodwill & intangibles
19.02%
Property and equipment
17.57%
Spread over hurdle
68.18%