0.230
Revenue$B
0.734
0.779
0.831
0.862
0.910
0.957
1.027
1.071
1.140
1.214
0.235
5.94%
5.70%
56
8.08
Revenue growth%
22.23
22.52
23.53
25.15
27.48
27.56
27.89
26.17
24.11
25.44
27.76
26.17
25.29
55
13.41
Gross margin%
24.78
27.06
25.79
25.70
27.33
25.30
25.50
24.88
27.74
26.04
20.63
25.50
25.74
65
21.28
Operating margin%
2.50
1.33
1.92
0.49
0.40
0.40
2.25
4.80
7.53
4.95
20.30
4.80
2.09
64
21.36
Net margin%
6.70
6.73
8.31
5.45
6.54
6.36
6.18
8.17
7.44
8.83
11.84
7.44
6.72
74
17.35
P/E ratio (avg)x
24.52
25.44
23.78
26.19
28.57
25.95
25.07
23.54
21.88
21.39
37.80
23.54
24.79
71
16.04
EV/EBITx
13.78
14.39
15.51
16.98
19.61
21.90
20.74
21.00
23.24
23.45
23.22
21.90
20.18
55
25.37
FCF yield (avg)%
9.88
12.43
11.54
14.24
14.48
12.20
12.29
10.59
12.20
11.53
18.28
12.20
12.20
28
9.80
FCF margin%
17.54
15.93
14.21
14.74
17.63
18.35
18.43
18.40
17.76
19.64
8.69
18.40
17.69
54
1.319
FCF / Net incomex
0.606
0.663
0.696
0.674
0.674
0.699
0.710
0.679
0.608
0.625
0.956
0.679
0.674
16
3.24
ROIC%
27.05
26.49
28.89
31.60
30.65
31.85
34.26
35.35
32.38
32.75
13.54
32.75
31.72
22
7.27
Return on equity%
23.18
20.94
18.56
16.64
14.30
15.28
18.07
15.41
12.46
12.65
20.85
15.28
16.03
67
15.22
Return on assets%
17.28
18.16
18.25
20.50
23.21
23.83
22.95
23.58
23.57
21.54
16.05
23.57
22.25
54
2.05
EPS$
0.67
0.57
0.49
0.45
0.46
0.43
0.41
0.39
0.41
0.41
2.17
(2.25%)
(5.59%)
—
22.01
EPS growth%
11.40
11.39
14.15
13.53
13.82
13.83
12.77
15.30
15.22
13.31
25.84
13.83
13.68
92
2.90
Bookvalue per sh$
0.51
0.52
0.55
0.53
0.47
0.46
0.46
0.47
0.47
0.43
1.13
(1.90%)
(3.21%)
—
2.23
FCF per share$
0.60
0.63
0.58
0.57
0.53
0.57
0.54
0.52
0.52
0.53
0.44
(0.06%)
(2.47%)
—
1.29
Dividend per sh$
0.87
0.91
0.86
0.88
0.93
0.99
1.08
1.25
1.23
1.31
2.08
7.19%
4.24%
—
14.85
Div yield (avg)%
17.96
17.77
17.89
18.28
17.62
20.08
20.17
22.97
23.54
23.82
2.92
22.97
19.18
68
13.30
Payout ratio%
9.27
11.68
14.48
15.21
14.06
13.84
15.21
12.65
13.40
12.84
17.05
13.40
13.62
89
379.6
Shares (diluted)M
391.1
422.2
402.6
380.1
402.1
372.0
398.6
397.6
442.4
406.3
387.8
0.21%
0.52%
78
3.21
Buyback yield%
21.86
23.98
26.87
25.77
28.13
29.61
31.69
29.08
28.70
29.58
21.34
29.58
28.42
35
1.336
D/E ratiox
0.685
0.779
0.826
0.891
1.021
0.992
1.060
1.043
1.206
1.393
0.146
1.060
1.007
89
90.25
Enterprise value$M
119.9
141.2
147.7
145.3
159.0
176.4
189.3
204.6
216.1
236.2
872.7
8.24%
7.56%
38
0.349
LT debt$B
1.094
1.175
1.259
1.400
1.382
1.526
1.575
1.658
1.713
1.869
0.420
6.23%
6.98%
8
Revenue
$1.214B
5.70%
1.00×
Cost of revenue
$764.1M
5.32%
0.97×
Operating expenses
$170.6M
6.81%
1.11×
Spread over hurdle
33.84%