0.831
Revenue$B
0.578
0.607
0.649
0.702
0.748
0.806
0.875
0.923
0.962
1.022
0.875
6.45%
6.53%
86
19.10
Revenue growth%
26.27
26.26
23.72
24.33
23.24
23.03
25.94
26.27
24.28
22.16
19.32
24.28
24.31
55
17.56
Gross margin%
25.65
27.07
26.01
24.37
25.92
27.32
27.35
28.17
26.10
29.08
2.57
27.35
26.59
41
5.95
Operating margin%
0.40
0.40
0.88
0.40
2.00
0.40
0.40
0.86
0.40
1.15
26.55
0.40
0.40
68
5.72
Net margin%
22.43
24.97
24.28
25.65
24.91
24.72
26.37
23.67
23.53
25.42
3.00
24.72
24.81
71
31.92
P/E ratio (avg)x
8.018
8.979
8.935
9.847
10.89
12.29
12.66
12.17
12.94
13.51
7.947
12.66
11.53
87
27.28
EV/EBITx
38.02
41.99
40.15
46.27
50.79
57.90
65.39
76.82
80.97
85.39
24.52
76.82
54.35
16
26.44
FCF yield (avg)%
11.44
8.57
8.97
10.38
9.93
11.14
11.04
11.91
14.86
15.84
17.30
11.91
11.09
66
22.92
FCF margin%
12.23
9.32
6.94
4.45
6.93
9.60
9.64
11.05
10.16
11.56
23.74
10.16
9.62
31
1.587
FCF / Net incomex
0.655
0.685
0.757
0.728
0.686
0.668
0.758
0.828
0.920
0.841
1.171
0.828
0.742
70
23.21
ROIC%
25.85
27.73
27.21
29.51
29.30
28.16
28.90
27.63
28.05
28.75
3.22
28.16
28.11
57
20.37
Return on equity%
30.51
32.06
33.20
31.83
34.60
34.89
33.63
34.78
32.37
33.13
11.39
33.63
33.17
53
21.54
Return on assets%
26.34
24.29
23.72
23.47
21.19
23.70
24.86
24.61
23.15
23.64
10.42
23.70
23.71
54
0.08
EPS$
0.13
0.12
0.13
0.15
0.14
0.15
0.15
0.15
0.16
0.14
0.08
0.04%
1.98%
—
9.20
EPS growth%
17.56
20.04
17.69
14.76
15.71
12.71
14.71
16.42
15.15
12.92
20.00
14.71
15.43
83
0.24
Bookvalue per sh$
0.11
0.10
0.10
0.09
0.10
0.09
0.08
0.08
0.08
0.08
0.11
(3.75%)
(3.16%)
—
0.19
FCF per share$
0.27
0.29
0.29
0.29
0.32
0.32
0.34
0.33
0.35
0.36
0.08
2.42%
3.12%
—
0.16
Dividend per sh$
0.11
0.12
0.12
0.12
0.13
0.12
0.12
0.14
0.16
0.15
0.07
2.15%
3.61%
—
2.58
Div yield (avg)%
7.46
5.34
6.27
7.63
8.35
10.41
7.77
5.87
3.69
5.82
20.99
5.87
6.86
35
8.62
Payout ratio%
21.36
20.30
19.30
20.95
18.73
15.83
18.79
20.79
17.87
16.92
27.78
17.87
19.04
85
1.843
Shares (diluted)B
2.586
2.318
2.474
2.583
2.603
2.691
2.745
2.832
3.076
2.836
1.857
1.73%
1.85%
60
8.92
Buyback yield%
22.58
22.06
23.33
20.33
21.25
20.58
19.26
18.63
17.41
20.13
25.24
19.26
20.45
68
0.789
D/E ratiox
2.175
2.362
2.288
2.605
3.009
3.344
3.460
3.704
4.039
4.638
0.136
3.704
3.177
60
837.6
Enterprise value$M
468.4
463.3
418.5
423.2
383.9
397.0
427.2
370.0
354.1
351.5
365.9
(1.74%)
(4.36%)
9
918.4
LT debt$M
126.1
120.4
119.8
127.4
110.4
109.8
116.2
123.4
127.9
139.5
758.4
4.78%
1.26%
14
Revenue
$1.022B
6.53%
1.00×
Cost of revenue
$500.3M
6.36%
0.98×
Operating expenses
$259.3M
6.90%
1.04×
Goodwill & intangibles
19.05%
Cash and investments
18.82%
Spread over hurdle
25.14%