0.546
Revenue$B
1.141
1.188
1.249
1.312
1.414
1.488
1.606
1.717
1.774
1.875
0.561
5.80%
5.88%
63
12.69
Revenue growth%
11.84
12.11
9.36
9.66
8.62
7.05
9.40
9.13
10.82
10.64
24.44
9.40
9.53
78
26.13
Gross margin%
11.10
11.25
10.38
9.04
6.40
8.74
5.97
6.32
3.33
4.91
14.86
5.97
7.57
88
18.26
Operating margin%
10.27
8.87
8.42
6.99
7.22
7.44
4.68
4.47
5.86
6.54
23.80
5.86
7.10
12
6.36
Net margin%
17.43
18.86
19.19
19.37
20.58
21.31
20.59
20.03
22.69
25.20
10.38
21.31
20.30
79
14.83
P/E ratio (avg)x
17.32
18.92
19.30
20.30
18.89
21.69
21.58
23.38
25.74
28.51
30.45
23.38
20.94
52
13.40
EV/EBITx
52.76
52.92
60.02
69.20
70.14
76.76
77.41
88.88
91.42
93.43
12.62
88.88
73.45
29
8.38
FCF yield (avg)%
7.61
8.95
7.09
5.89
4.06
6.07
5.65
7.14
8.46
9.90
24.30
7.14
7.12
36
9.31
FCF margin%
2.69
2.03
2.67
4.29
6.92
7.93
7.48
6.27
6.33
7.45
9.29
7.45
6.30
91
1.786
FCF / Net incomex
1.672
1.580
1.399
1.297
1.161
1.161
1.253
1.197
1.060
1.137
0.646
1.161
1.225
81
12.12
ROIC%
11.34
11.20
10.11
11.48
9.48
9.07
6.99
4.57
7.24
7.31
8.53
7.24
9.27
29
26.75
Return on equity%
24.72
26.00
26.15
28.79
30.77
33.03
30.23
31.55
34.25
31.42
12.30
31.55
30.50
42
5.18
Return on assets%
0.40
0.40
0.40
3.19
1.17
1.08
0.40
0.40
0.40
0.40
21.98
0.40
0.40
68
0.69
EPS$
0.81
0.78
0.77
0.84
0.94
0.91
0.99
0.90
0.91
0.95
0.71
0.26%
2.66%
—
17.22
EPS growth%
8.83
11.34
8.42
6.68
9.41
6.52
4.18
1.89
3.12
1.33
5.48
3.12
6.60
74
0.60
Bookvalue per sh$
0.12
0.12
0.12
0.11
0.12
0.12
0.13
0.12
0.11
0.11
0.51
(0.85%)
(0.01%)
—
0.59
FCF per share$
0.36
0.40
0.43
0.44
0.41
0.45
0.49
0.55
0.52
0.54
0.36
5.36%
3.94%
—
0.56
Dividend per sh$
0.29
0.26
0.27
0.25
0.23
0.24
0.24
0.24
0.23
0.25
0.16
1.91%
(1.45%)
—
7.71
Div yield (avg)%
4.10
5.58
2.67
3.93
1.66
3.59
2.01
3.17
1.29
0.40
5.19
2.01
2.92
37
29.85
Payout ratio%
14.65
14.93
15.68
13.98
14.18
11.27
9.19
8.95
8.34
7.60
6.21
8.95
12.63
17
1.429
Shares (diluted)B
1.462
1.488
1.339
1.396
1.378
1.257
1.239
1.259
1.132
1.050
1.417
(5.29%)
(2.59%)
52
8.36
Buyback yield%
27.03
28.69
25.91
27.41
29.04
26.12
26.29
23.50
21.90
24.01
21.52
24.01
26.20
59
0.780
D/E ratiox
1.273
1.277
1.156
1.246
1.088
1.072
1.147
1.218
1.130
1.135
0.699
1.135
1.152
37
1.106
Enterprise value$B
1.256
1.261
1.229
1.321
1.411
1.525
1.668
1.945
2.193
2.461
0.151
11.78%
7.66%
81
0.273
LT debt$B
1.461
1.504
1.606
1.738
1.627
1.571
1.498
1.456
1.355
1.282
1.128
(4.65%)
(1.07%)
13
Revenue
$1.875B
5.88%
1.00×
Cost of revenue
$1.183B
6.03%
1.01×
Operating expenses
$455.1M
5.61%
0.97×
Property and equipment
19.17%
Cash and investments
16.08%
Spread over hurdle
41.18%