1.005
Revenue$B
1.168
1.210
1.247
1.306
1.346
1.382
1.419
1.487
1.550
1.071
1.182
3.48%
3.47%
76
20.20
Revenue growth%
15.13
16.99
19.11
21.34
18.42
20.20
18.37
17.04
15.20
4.70
21.30
18.37
17.71
46
2.63
Gross margin%
24.92
22.87
23.86
23.81
22.96
24.66
26.62
28.23
30.77
16.29
10.44
26.62
24.79
26
14.18
Operating margin%
5.51
3.27
5.66
5.15
3.96
2.40
3.09
1.41
0.40
8.07
23.66
2.40
3.62
53
15.81
Net margin%
28.85
30.69
31.13
33.64
34.78
32.75
30.53
28.79
30.00
27.33
3.07
30.53
30.61
80
16.83
P/E ratio (avg)x
13.24
15.65
14.79
16.27
17.13
19.07
18.73
19.85
22.76
20.34
33.62
19.07
16.70
19
17.15
EV/EBITx
10.94
11.09
11.88
11.81
12.52
12.79
12.71
12.24
11.76
12.88
32.05
12.52
11.85
70
18.11
FCF yield (avg)%
18.53
17.00
16.43
13.69
16.44
15.82
17.73
18.11
16.85
6.07
25.23
16.85
16.74
22
10.83
FCF margin%
12.49
11.05
11.95
9.85
9.21
8.56
6.11
4.64
4.92
3.89
19.25
6.11
9.53
91
0.280
FCF / Net incomex
1.717
1.740
1.965
2.112
2.195
2.165
2.351
2.448
2.647
0.246
0.296
2.351
2.139
73
7.11
ROIC%
5.18
2.30
0.40
1.77
1.68
0.40
1.89
2.38
0.40
3.53
28.33
1.68
1.83
38
4.76
Return on equity%
9.76
11.05
12.52
12.07
13.21
12.62
13.89
16.78
15.88
21.44
3.75
13.89
12.57
42
29.75
Return on assets%
9.41
8.86
9.38
6.40
6.08
3.92
4.75
4.58
4.16
18.63
17.96
4.58
6.24
12
0.09
EPS$
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.03
0.09
0.11
0.84%
1.52%
—
4.69
EPS growth%
10.68
11.90
14.42
17.39
18.94
17.62
14.77
13.55
16.27
23.77
13.33
16.27
14.60
15
0.03
Bookvalue per sh$
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.06
0.08
7.80%
4.33%
—
0.07
FCF per share$
0.12
0.12
0.14
0.15
0.15
0.18
0.21
0.22
0.23
0.09
0.10
9.71%
8.44%
—
0.11
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
0.04
(8.85%)
(2.77%)
—
15.55
Div yield (avg)%
23.95
25.46
24.09
26.29
26.64
27.42
24.73
23.53
26.28
24.95
3.98
26.28
25.43
43
8.32
Payout ratio%
33.10
31.22
34.19
31.62
34.37
35.89
36.87
36.55
36.89
29.60
25.25
36.55
34.28
52
3.838
Shares (diluted)B
4.347
4.217
4.451
4.528
4.639
5.302
5.763
5.840
6.186
3.915
3.867
6.44%
3.23%
25
25.77
Buyback yield%
13.48
15.22
15.75
13.38
16.26
15.97
16.51
14.47
13.20
17.31
8.62
15.97
14.85
46
1.234
D/E ratiox
0.128
0.129
0.128
0.126
0.138
0.156
0.150
0.165
0.181
0.192
0.239
0.156
0.134
78
0.469
Enterprise value$B
0.988
1.084
1.158
1.262
1.490
1.710
1.935
2.126
2.472
0.715
0.511
14.38%
8.99%
31
1.018
LT debt$B
0.892
0.866
0.839
0.818
0.727
0.654
0.640
0.646
0.704
0.693
1.072
(2.97%)
(3.04%)
43
Revenue
$1.550B
3.47%
1.00×
Cost of revenue
$678.4M
3.50%
1.00×
Operating expenses
$369.0M
3.03%
0.96×
Property and equipment
15.94%