1.376
Revenue$B
0.718
0.779
0.835
0.918
0.978
1.056
1.159
1.222
1.342
1.458
1.474
8.32%
8.19%
56
6.47
Revenue growth%
0.69
0.64
3.10
2.96
2.10
2.42
5.25
4.82
7.20
9.09
9.55
5.25
3.03
18
18.63
Gross margin%
19.04
16.23
18.60
18.44
19.15
21.93
20.50
17.99
19.69
20.70
9.43
20.50
19.10
62
26.67
Operating margin%
14.15
15.99
18.40
16.25
17.99
18.73
16.85
14.60
13.80
12.01
19.21
14.60
16.12
80
26.14
Net margin%
15.31
12.98
13.96
12.54
15.42
12.53
14.07
16.06
15.69
13.07
22.86
14.07
14.02
30
21.42
P/E ratio (avg)x
18.50
19.73
20.17
20.07
21.16
22.70
22.97
26.76
26.82
30.24
25.91
26.76
21.93
77
14.91
EV/EBITx
6.164
5.919
6.287
6.281
6.811
6.120
5.786
5.701
5.568
5.060
21.32
5.701
6.020
50
9.96
FCF yield (avg)%
8.61
5.81
7.60
5.89
4.59
3.33
2.60
2.28
4.12
1.56
3.66
2.60
4.36
24
22.27
FCF margin%
21.89
22.53
24.22
25.82
26.38
26.13
28.86
26.52
26.90
29.45
12.52
26.90
26.26
51
1.375
FCF / Net incomex
0.697
0.768
0.804
0.899
0.968
0.912
0.905
0.977
0.920
0.999
1.434
0.920
0.909
84
25.03
ROIC%
10.80
9.56
7.88
6.35
5.84
8.35
8.01
5.61
3.84
5.86
18.30
5.86
7.12
44
15.29
Return on equity%
1.66
0.40
3.23
3.63
6.49
8.56
9.54
11.22
13.80
12.28
8.29
11.22
7.53
71
18.89
Return on assets%
12.83
9.85
12.62
14.75
13.12
14.35
13.79
13.97
15.22
14.74
15.33
14.35
13.88
64
0.37
EPS$
0.32
0.33
0.33
0.34
0.33
0.30
0.31
0.34
0.33
0.33
0.39
0.12%
1.39%
—
12.76
EPS growth%
30.03
28.75
25.89
25.90
24.76
25.19
23.11
21.71
21.40
24.14
25.25
23.11
24.97
27
0.52
Bookvalue per sh$
0.12
0.12
0.11
0.12
0.13
0.14
0.16
0.16
0.18
0.18
0.25
6.44%
3.27%
—
0.71
FCF per share$
0.19
0.20
0.20
0.18
0.20
0.17
0.16
0.15
0.16
0.17
0.55
(3.18%)
(2.37%)
—
0.20
Dividend per sh$
0.37
0.39
0.34
0.37
0.39
0.41
0.40
0.39
0.36
0.33
0.45
(3.64%)
(1.05%)
—
11.68
Div yield (avg)%
16.11
14.75
17.07
16.33
17.76
19.85
16.95
14.44
12.22
12.27
19.12
14.44
16.22
90
6.90
Payout ratio%
0.40
1.70
4.22
3.66
1.56
3.75
4.92
4.19
1.46
0.40
3.40
3.75
2.68
76
0.757
Shares (diluted)B
0.903
0.986
0.983
1.039
1.043
0.992
0.958
1.038
0.945
1.053
0.762
0.19%
2.28%
14
15.22
Buyback yield%
22.57
22.38
19.99
22.57
23.74
24.64
22.14
21.41
20.55
21.30
6.72
21.41
22.26
26
0.238
D/E ratiox
1.258
1.328
1.549
1.652
1.785
1.794
1.723
1.680
1.725
1.904
0.708
1.725
1.701
92
1.437
Enterprise value$B
2.409
2.708
2.829
3.319
3.626
3.906
3.934
4.647
5.381
6.122
0.993
11.05%
11.28%
91
1.173
LT debt$B
0.555
0.581
0.650
0.599
0.650
0.701
0.783
0.798
0.889
0.966
1.342
8.24%
4.92%
88
Revenue
$1.458B
8.19%
1.00×
Cost of revenue
$756.7M
8.33%
1.01×
Operating expenses
$274.4M
7.76%
0.96×
Goodwill & intangibles
14.99%
Spread over hurdle
(2.94%)