1.580
Revenue$B
1.344
1.378
1.420
1.413
1.415
1.438
1.447
1.433
1.430
1.446
1.746
0.43%
1.07%
24
14.40
Revenue growth%
10.51
7.96
6.85
4.11
4.91
3.19
0.81
0.40
1.58
1.46
2.93
1.46
3.65
12
18.89
Gross margin%
12.65
9.96
12.87
11.20
9.41
12.37
10.41
10.43
9.98
12.75
8.24
10.43
10.82
19
23.80
Operating margin%
17.92
15.88
15.90
13.30
13.95
15.69
13.91
11.53
12.56
12.25
23.77
12.56
13.93
10
9.03
Net margin%
5.38
6.12
3.57
2.82
5.14
6.84
4.83
2.70
1.92
2.86
11.00
2.86
4.20
38
32.43
P/E ratio (avg)x
20.85
21.28
24.48
24.42
25.21
24.37
27.93
25.84
28.19
32.31
19.46
27.93
24.84
26
32.71
EV/EBITx
14.17
13.15
12.02
13.39
12.29
11.95
13.14
14.24
15.33
13.45
10.53
13.45
13.27
41
3.84
FCF yield (avg)%
18.39
17.81
16.41
18.58
19.37
16.85
14.56
12.55
13.66
12.82
17.12
13.66
16.63
33
24.70
FCF margin%
6.88
9.54
8.14
10.77
8.11
5.67
2.88
2.31
2.68
2.13
19.80
2.68
6.27
13
0.447
FCF / Net incomex
0.939
0.918
1.035
1.045
1.022
1.048
1.193
1.376
1.531
1.518
1.376
1.376
1.047
36
15.01
ROIC%
23.48
23.03
20.54
22.79
24.46
25.63
28.61
31.22
32.23
29.25
12.48
29.25
25.04
69
25.61
Return on equity%
25.05
27.88
27.46
26.02
28.16
27.57
29.28
29.87
30.22
27.88
6.55
29.28
27.88
92
21.75
Return on assets%
9.55
7.63
10.31
7.47
6.33
4.37
2.57
3.42
5.74
5.95
13.41
4.37
6.14
85
0.16
EPS$
0.33
0.38
0.37
0.36
0.41
0.41
0.43
0.43
0.48
0.52
0.17
5.04%
6.42%
—
12.05
EPS growth%
9.76
9.75
10.61
10.15
11.77
11.24
9.07
10.95
12.88
14.73
16.35
11.24
10.78
19
0.13
Bookvalue per sh$
0.07
0.07
0.07
0.08
0.09
0.10
0.12
0.15
0.15
0.16
0.17
12.85%
10.06%
—
0.16
FCF per share$
0.16
0.16
0.17
0.18
0.15
0.16
0.15
0.13
0.12
0.11
0.18
(6.98%)
(5.21%)
—
0.11
Dividend per sh$
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.03
0.11
(1.75%)
(3.72%)
—
6.13
Div yield (avg)%
19.89
21.32
20.16
21.86
22.08
22.73
25.71
25.99
28.72
27.36
9.22
25.99
22.41
18
12.34
Payout ratio%
19.10
19.92
18.41
19.19
21.92
23.36
21.37
23.76
23.89
25.19
21.88
23.76
21.65
47
2.605
Shares (diluted)B
2.659
2.505
2.739
2.646
2.533
2.526
2.583
2.669
2.769
2.424
2.534
(0.87%)
(1.16%)
37
16.60
Buyback yield%
19.58
17.06
18.36
20.99
22.77
22.18
21.13
24.05
22.59
21.30
19.23
22.18
21.21
91
1.304
D/E ratiox
1.488
1.569
1.535
1.570
1.801
2.060
2.145
2.348
2.734
3.019
0.865
2.348
1.930
44
1,253
Enterprise value$M
394.5
374.5
344.8
375.3
330.1
296.5
271.4
253.4
239.3
221.5
967.0
(7.67%)
(5.20%)
87
1.391
LT debt$B
0.950
0.952
0.870
0.937
1.023
0.934
1.025
0.973
0.999
0.973
1.789
(0.99%)
(0.81%)
63
Revenue
$1.446B
1.07%
1.00×
Cost of revenue
$840.6M
1.10%
1.00×
Operating expenses
$188.8M
1.31%
1.02×
Property and equipment
18.57%
Spread over hurdle
23.54%