1.334
Revenue$B
0.971
1.042
1.124
1.190
1.282
1.389
1.486
1.591
1.659
1.728
1.482
6.16%
6.70%
54
14.96
Revenue growth%
11.90
11.48
10.26
9.02
8.12
6.19
6.86
6.32
5.12
4.16
28.25
6.19
7.49
25
14.58
Gross margin%
15.61
15.33
14.49
14.33
12.49
13.65
15.46
18.08
15.43
12.60
18.10
15.43
14.91
76
3.52
Operating margin%
2.34
0.40
0.61
0.40
1.13
3.53
1.86
2.97
1.20
0.83
16.74
1.86
1.16
36
5.16
Net margin%
32.13
31.60
28.69
30.17
28.06
26.29
26.40
24.41
23.85
26.45
10.28
26.29
27.25
60
28.09
P/E ratio (avg)x
35.84
38.05
39.42
38.38
41.94
46.95
48.99
53.73
58.46
64.14
15.07
53.73
44.45
74
18.64
EV/EBITx
29.93
30.73
30.84
33.10
38.09
40.52
40.03
45.84
54.13
55.09
23.49
45.84
39.06
44
2.75
FCF yield (avg)%
7.48
9.62
7.87
5.40
4.52
4.79
5.94
5.28
4.43
1.66
13.25
4.79
5.34
93
3.50
FCF margin%
23.18
24.30
25.32
22.70
21.77
21.01
23.64
23.48
21.13
21.38
23.67
21.38
22.94
87
1.066
FCF / Net incomex
0.708
0.755
0.741
0.844
0.779
0.846
0.836
0.947
0.905
0.894
0.438
0.894
0.840
32
3.46
ROIC%
15.12
13.70
13.43
11.21
13.89
11.03
8.08
5.43
4.96
5.52
6.57
5.52
11.12
93
20.19
Return on equity%
16.56
17.11
14.21
16.70
14.70
17.61
16.99
19.35
18.69
16.94
23.21
17.61
16.96
36
17.89
Return on assets%
23.29
23.32
23.73
23.37
24.06
24.70
26.53
27.64
29.10
30.32
3.42
27.64
24.38
28
0.03
EPS$
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.03
5.13%
5.50%
—
5.67
EPS growth%
13.48
14.83
15.76
16.31
14.61
11.79
10.74
11.83
10.02
9.97
7.56
10.74
12.65
26
0.04
Bookvalue per sh$
0.10
0.11
0.11
0.12
0.14
0.15
0.16
0.17
0.19
0.22
0.03
8.90%
8.40%
—
0.05
FCF per share$
0.07
0.07
0.09
0.09
0.09
0.10
0.11
0.10
0.10
0.11
0.06
2.97%
4.79%
—
0.10
Dividend per sh$
0.09
0.10
0.12
0.11
0.12
0.12
0.14
0.13
0.13
0.12
0.07
(0.40%)
2.61%
—
13.21
Div yield (avg)%
34.83
34.42
37.40
38.33
35.96
36.22
36.38
35.84
37.69
35.02
22.81
36.22
36.09
91
5.68
Payout ratio%
10.32
12.85
12.75
14.19
15.98
15.26
12.39
9.52
7.13
8.12
10.61
9.52
12.57
50
12.27
Shares (diluted)B
10.73
11.29
10.39
10.51
11.03
9.801
8.945
8.770
8.158
8.974
11.79
(4.04%)
(1.17%)
78
24.38
Buyback yield%
10.14
9.99
8.62
8.44
10.79
11.73
12.24
12.34
12.53
10.95
14.91
12.24
10.87
35
0.396
D/E ratiox
1.680
1.789
1.590
1.469
1.331
1.334
1.242
1.343
1.430
1.552
1.600
1.343
1.450
49
1.631
Enterprise value$B
1.500
1.661
1.621
1.772
1.808
1.982
2.158
2.040
2.047
2.053
1.888
2.57%
3.36%
35
1.335
LT debt$B
1.494
1.442
1.438
1.439
1.285
1.135
1.021
0.891
0.763
0.658
0.810
(12.53%)
(8.46%)
69
Revenue
$1.728B
6.70%
1.00×
Cost of revenue
$1.044B
6.78%
1.01×
Operating expenses
$378.6M
6.79%
1.01×
Goodwill & intangibles
17.43%
Spread over hurdle
17.56%