1.005
Revenue$B
0.805
0.808
0.834
0.846
0.860
0.869
0.878
0.883
0.881
0.886
1.043
0.59%
0.99%
23
22.27
Revenue growth%
16.34
14.50
12.37
10.02
7.70
6.93
9.88
8.90
11.02
13.08
28.34
9.88
10.52
52
16.89
Gross margin%
9.06
10.90
11.09
9.76
9.74
9.30
10.77
10.01
11.02
11.94
7.15
10.77
10.39
15
27.41
Operating margin%
28.78
30.70
30.06
31.11
31.95
34.49
35.09
37.84
35.87
33.94
9.26
35.09
32.95
34
21.59
Net margin%
23.01
22.88
21.18
20.46
19.88
20.93
18.07
20.38
20.59
18.74
29.70
20.38
20.52
17
29.06
P/E ratio (avg)x
28.78
29.91
32.04
31.14
31.25
33.11
37.76
43.89
47.09
50.51
6.917
43.89
32.57
26
10.26
EV/EBITx
21.44
23.42
23.10
25.37
28.57
29.39
29.64
28.22
28.47
29.21
25.63
29.21
28.34
40
10.81
FCF yield (avg)%
9.85
9.52
6.97
7.27
5.28
6.38
7.82
8.81
11.09
13.17
14.51
8.81
8.31
16
26.58
FCF margin%
15.76
14.00
14.68
17.50
20.32
22.99
23.64
23.24
25.94
24.54
10.71
23.64
21.65
65
1.399
FCF / Net incomex
0.645
0.766
0.727
0.765
0.878
0.899
1.068
1.042
1.147
1.129
0.673
1.068
0.889
7
11.85
ROIC%
34.06
35.94
33.86
35.43
37.23
37.91
40.39
41.14
43.03
44.09
19.16
41.14
37.57
43
2.88
Return on equity%
17.00
18.49
20.82
19.64
22.25
22.41
22.82
24.34
27.00
28.50
22.92
24.34
22.33
29
10.31
Return on assets%
32.16
30.11
30.29
28.84
27.04
28.68
31.32
31.87
31.60
31.78
15.97
31.60
30.80
24
0.17
EPS$
0.22
0.21
0.24
0.25
0.26
0.28
0.29
0.27
0.30
0.33
0.19
4.28%
5.38%
—
7.68
EPS growth%
26.81
27.50
26.31
28.10
26.38
27.17
28.42
27.54
26.02
27.09
3.70
27.17
27.13
80
0.08
Bookvalue per sh$
0.14
0.16
0.16
0.16
0.16
0.15
0.17
0.17
0.16
0.17
0.11
0.94%
2.74%
—
0.04
FCF per share$
0.16
0.15
0.15
0.15
0.16
0.15
0.17
0.17
0.17
0.16
0.14
(1.11%)
0.05%
—
0.14
Dividend per sh$
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.14
(3.08%)
(4.81%)
—
9.53
Div yield (avg)%
5.88
4.06
4.04
1.45
1.50
0.40
2.62
0.73
0.40
0.40
5.89
0.40
1.47
47
27.49
Payout ratio%
11.66
8.72
8.02
5.27
8.10
10.03
8.17
5.65
7.64
10.22
12.75
8.17
8.13
72
5.170
Shares (diluted)B
4.522
4.347
3.964
4.377
4.586
4.950
4.678
4.790
4.901
4.390
5.236
(0.87%)
(0.24%)
35
17.63
Buyback yield%
24.66
21.80
21.71
18.90
19.71
17.22
18.29
17.17
18.77
20.39
15.11
18.29
19.30
60
1.358
D/E ratiox
2.144
2.306
2.208
2.535
2.580
2.677
3.029
3.288
3.326
3.882
1.694
3.288
2.628
9
629.3
Enterprise value$M
131.3
133.8
116.8
101.0
108.1
117.4
102.7
107.4
102.2
96.11
888.4
(2.33%)
(3.66%)
36
141.1
LT debt$M
149.2
163.1
156.0
177.2
199.1
202.3
229.9
225.1
240.7
283.1
193.1
7.29%
8.34%
29
Revenue
$886.1M
0.99%
1.00×
Cost of revenue
$537.3M
0.66%
0.97×
Operating expenses
$221.3M
1.49%
1.05×
Property and equipment
15.75%