0.888
Revenue$B
1.147
1.242
1.343
1.427
1.501
1.620
1.737
1.845
1.957
2.084
0.920
6.78%
6.92%
53
2.65
Revenue growth%
21.58
21.10
23.16
23.76
22.75
22.56
24.40
25.35
27.48
28.37
11.09
25.35
23.46
5
4.03
Gross margin%
17.62
19.48
21.69
19.37
17.21
20.13
22.45
22.80
25.33
26.71
21.18
22.80
20.91
7
20.52
Operating margin%
18.92
19.52
20.66
22.00
19.34
21.06
20.96
18.30
15.98
18.64
13.12
18.64
19.43
90
29.30
Net margin%
12.38
9.61
10.14
13.01
14.32
11.40
11.04
10.73
13.57
16.06
26.36
11.40
11.89
52
24.50
P/E ratio (avg)x
48.01
55.88
58.90
63.76
72.40
79.37
92.27
101.7
120.9
126.6
24.90
101.7
75.89
95
11.13
EV/EBITx
10.30
10.93
12.68
14.55
15.61
15.25
15.35
14.95
16.41
16.45
32.51
15.35
15.10
63
29.92
FCF yield (avg)%
10.33
9.32
6.33
4.74
2.03
0.55
0.40
0.64
0.40
1.22
14.84
0.55
1.63
62
14.51
FCF margin%
1.58
0.40
0.40
0.40
1.58
0.43
1.17
0.40
0.40
3.05
18.07
0.43
0.42
58
1.045
FCF / Net incomex
1.218
1.237
1.144
1.105
0.995
0.945
0.939
0.934
0.875
0.952
0.900
0.939
0.973
92
14.40
ROIC%
29.76
28.57
30.19
27.54
27.83
27.37
28.19
30.30
30.46
29.21
17.19
29.21
28.89
94
4.91
Return on equity%
0.40
2.87
5.44
2.93
1.04
0.77
0.40
2.87
2.89
4.94
2.08
2.87
2.87
53
21.85
Return on assets%
9.67
7.87
9.37
12.20
13.39
15.77
16.04
14.40
13.77
13.22
27.67
14.40
13.31
5
0.32
EPS$
0.41
0.45
0.46
0.50
0.46
0.49
0.48
0.43
0.45
0.48
0.36
0.82%
0.77%
—
12.11
EPS growth%
24.82
26.88
25.16
27.75
26.86
27.44
25.40
26.13
26.14
25.61
24.62
26.13
26.13
38
0.24
Bookvalue per sh$
0.55
0.53
0.62
0.71
0.78
0.85
0.82
0.82
0.87
0.99
0.10
4.69%
5.62%
—
0.36
FCF per share$
0.47
0.47
0.51
0.58
0.64
0.62
0.65
0.69
0.75
0.81
0.31
4.84%
5.63%
—
0.45
Dividend per sh$
0.62
0.65
0.68
0.71
0.77
0.83
0.91
1.00
1.17
1.38
0.21
12.28%
9.43%
—
22.32
Div yield (avg)%
13.71
14.88
16.81
13.96
11.54
9.90
12.35
12.65
12.32
13.09
2.19
12.35
12.87
42
18.38
Payout ratio%
22.57
25.04
26.61
26.15
26.53
25.31
24.46
24.21
27.01
26.91
23.89
25.31
25.73
72
1.497
Shares (diluted)B
1.368
1.306
1.316
1.476
1.640
1.743
1.900
1.834
2.130
2.192
1.495
5.97%
4.37%
50
19.72
Buyback yield%
27.09
26.73
26.96
24.92
23.25
21.95
22.79
21.70
19.91
18.58
10.13
21.70
23.02
86
0.257
D/E ratiox
1.066
1.100
1.119
0.980
0.885
0.848
0.805
0.772
0.791
0.767
1.771
0.791
0.866
79
0.878
Enterprise value$B
1.804
1.843
2.126
2.188
2.430
2.644
2.642
2.823
3.169
3.382
1.454
6.83%
7.68%
26
1.073
LT debt$B
1.374
1.392
1.521
1.583
1.833
1.787
1.975
2.063
2.368
2.647
1.367
7.62%
6.75%
78
Revenue
$2.084B
6.92%
1.00×
Cost of revenue
$1.388B
6.85%
0.99×
Operating expenses
$230.6M
7.25%
1.03×
Property and equipment
17.06%