1.017
Revenue$B
0.400
0.431
0.465
0.495
0.535
0.562
0.617
0.676
0.715
0.774
1.091
7.65%
7.69%
52
23.72
Revenue growth%
23.68
23.86
25.68
24.16
25.48
23.44
21.22
21.95
22.58
23.60
11.62
22.58
23.64
47
10.34
Gross margin%
3.89
3.44
6.22
7.07
9.07
7.71
5.93
7.94
6.13
7.26
10.99
7.26
6.65
28
19.51
Operating margin%
5.67
8.27
8.95
9.36
7.19
9.37
7.39
5.37
3.12
5.62
24.24
5.62
7.29
20
18.16
Net margin%
4.77
1.98
3.56
3.87
1.13
1.25
1.30
2.59
4.97
7.37
6.97
2.59
3.08
6
27.69
P/E ratio (avg)x
42.41
41.18
48.55
48.30
56.97
61.58
62.24
69.01
72.68
82.15
37.08
69.01
59.27
47
20.23
EV/EBITx
33.50
34.61
31.82
33.72
36.60
38.12
39.14
36.91
36.73
37.09
22.51
37.09
36.66
10
23.23
FCF yield (avg)%
9.61
8.06
9.03
9.54
10.50
9.48
11.09
8.32
11.17
10.13
6.93
10.13
9.58
45
2.56
FCF margin%
14.29
14.67
16.80
17.49
17.36
17.12
17.47
16.46
17.34
19.65
8.45
17.34
17.23
76
1.556
FCF / Net incomex
0.371
0.325
0.293
0.299
0.276
0.297
0.306
0.321
0.334
0.363
1.755
0.321
0.314
30
12.38
ROIC%
8.80
9.91
8.18
7.69
8.95
7.16
9.60
7.51
5.68
2.87
25.07
7.16
7.93
12
22.48
Return on equity%
1.88
2.42
3.42
1.41
1.27
1.11
0.40
2.22
2.94
0.64
27.81
1.11
1.64
49
21.61
Return on assets%
15.14
15.44
15.91
17.44
20.23
17.85
20.52
21.42
19.37
16.93
7.63
19.37
17.65
87
3.60
EPS$
8.60
10.12
10.66
12.55
13.26
15.22
15.05
18.29
21.99
23.26
3.90
11.90%
11.80%
—
3.01
EPS growth%
22.04
20.52
17.85
19.35
16.66
18.10
20.38
21.78
24.41
22.59
23.01
21.78
20.45
14
4.74
Bookvalue per sh$
2.33
2.51
2.17
2.24
1.91
1.67
1.58
1.48
1.34
1.28
1.68
(7.66%)
(6.27%)
—
1.02
FCF per share$
1.20
1.34
1.25
1.13
1.04
1.17
1.06
1.02
0.92
0.92
2.37
(2.47%)
(1.95%)
—
1.41
Dividend per sh$
0.98
1.00
1.10
1.16
1.25
1.29
1.36
1.46
1.51
1.47
4.32
3.40%
4.73%
—
25.84
Div yield (avg)%
34.48
32.86
35.01
33.94
36.51
34.49
35.97
37.91
35.77
33.85
23.48
35.77
34.75
34
3.10
Payout ratio%
8.12
8.43
6.46
7.42
8.62
10.34
9.41
7.47
8.91
11.13
10.32
9.41
8.53
40
93.50
Shares (diluted)M
134.7
131.5
125.6
133.7
143.7
136.6
138.1
132.6
127.9
134.8
91.20
(1.27%)
1.11%
44
17.48
Buyback yield%
10.32
12.51
11.15
13.86
15.47
18.01
15.36
15.10
12.93
15.19
3.48
15.19
14.48
31
0.721
D/E ratiox
1.121
1.130
1.136
1.114
1.256
1.309
1.555
1.713
1.826
2.022
0.126
1.713
1.282
35
90.99
Enterprise value$M
795.1
856.3
868.1
787.7
724.8
771.1
726.9
761.6
689.5
661.5
521.2
(1.81%)
(1.37%)
50
671.9
LT debt$M
539.8
603.8
680.9
664.2
621.2
576.9
646.8
710.8
798.2
876.8
354.8
7.13%
5.29%
81
Revenue
$773.6M
7.69%
1.00×
Cost of revenue
$481.4M
7.36%
0.97×
Operating expenses
$194.9M
7.94%
1.02×
Spread over hurdle
(10.01%)