1.049
Revenue$B
1.028
1.078
1.106
1.171
1.197
1.271
1.308
1.378
1.471
1.538
1.117
5.15%
4.47%
20
21.42
Revenue growth%
15.91
13.20
10.76
9.89
11.46
12.09
13.63
15.26
13.15
13.25
27.28
13.25
13.17
65
7.10
Gross margin%
27.40
26.53
29.45
27.35
27.79
27.70
24.98
23.63
26.01
26.19
19.27
26.01
26.94
30
17.51
Operating margin%
29.75
29.20
27.65
27.23
24.48
22.66
21.81
21.33
18.59
16.30
26.52
21.33
23.57
52
22.24
Net margin%
10.53
12.89
15.84
14.09
16.89
14.86
14.35
16.60
18.03
17.44
13.96
16.60
15.35
43
15.98
P/E ratio (avg)x
6.932
6.876
6.949
7.591
7.202
6.706
7.304
6.947
7.344
6.714
13.46
6.947
6.948
43
13.94
EV/EBITx
17.86
18.08
15.89
15.98
16.26
14.88
14.98
12.91
12.78
12.99
20.62
12.99
15.43
6
17.73
FCF yield (avg)%
14.37
13.50
10.98
13.25
15.28
15.02
13.13
13.23
12.31
11.95
16.01
13.13
13.24
45
9.11
FCF margin%
9.18
9.90
10.33
7.49
9.48
11.70
13.83
16.50
14.58
14.73
29.36
14.58
11.01
60
1.391
FCF / Net incomex
1.924
1.766
1.830
1.859
1.764
1.731
1.678
1.565
1.575
1.490
1.497
1.575
1.747
83
29.61
ROIC%
14.73
14.60
12.29
12.05
13.18
12.63
12.83
11.53
13.45
15.10
14.60
12.83
13.01
46
10.40
Return on equity%
30.49
27.62
25.83
22.88
23.84
26.04
24.74
27.44
25.29
27.85
2.06
26.04
25.94
10
12.15
Return on assets%
23.18
20.87
22.93
22.62
24.96
24.98
24.98
24.14
26.75
27.45
10.67
24.98
24.55
59
0.17
EPS$
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.07
0.09
0.19
7.51%
4.92%
—
29.03
EPS growth%
18.14
15.20
16.02
18.89
16.12
16.63
15.84
17.80
18.65
17.42
8.54
17.42
17.03
89
0.07
Bookvalue per sh$
0.23
0.22
0.21
0.23
0.21
0.23
0.21
0.18
0.19
0.21
0.27
(0.48%)
(0.25%)
—
0.25
FCF per share$
0.08
0.08
0.08
0.08
0.09
0.08
0.09
0.09
0.09
0.09
0.14
(0.25%)
1.20%
—
0.10
Dividend per sh$
0.11
0.13
0.13
0.13
0.13
0.11
0.11
0.11
0.12
0.11
0.26
(3.12%)
0.29%
—
11.36
Div yield (avg)%
5.31
2.71
3.57
4.88
5.75
6.54
7.79
8.43
8.49
7.97
3.55
7.97
6.14
43
25.30
Payout ratio%
1.82
0.40
0.40
0.42
0.40
0.78
1.08
0.40
1.32
0.65
7.34
0.78
0.53
22
1.790
Shares (diluted)B
1.678
1.509
1.711
1.845
2.042
1.960
1.876
1.973
1.921
1.883
1.811
(1.60%)
0.34%
42
7.21
Buyback yield%
12.94
11.81
12.98
13.87
13.10
12.05
10.82
12.17
12.38
11.06
17.38
12.05
12.27
20
0.517
D/E ratiox
0.804
0.882
0.856
0.807
0.775
0.819
0.780
0.836
0.796
0.806
0.386
0.806
0.807
56
1.209
Enterprise value$B
1.446
1.389
1.256
1.232
1.352
1.368
1.472
1.362
1.415
1.313
1.352
(0.58%)
(1.08%)
94
1,084
LT debt$M
418.0
366.4
396.9
376.8
334.0
328.7
288.5
269.4
239.4
255.8
322.8
(5.20%)
(5.75%)
30
Revenue
$1.538B
4.47%
1.00×
Cost of revenue
$737.9M
4.97%
1.05×
Operating expenses
$320.7M
3.78%
0.94×
Goodwill & intangibles
19.62%
Spread over hurdle
20.16%