0.596
Revenue$B
0.725
0.758
0.775
0.813
0.829
0.882
0.897
0.952
0.975
1.014
0.640
4.11%
4.06%
10
7.87
Revenue growth%
30.30
28.77
28.66
31.40
31.06
32.91
30.93
28.25
26.60
28.72
11.88
28.72
29.53
19
29.22
Gross margin%
23.95
26.76
24.94
25.20
25.81
26.54
29.23
26.65
24.01
24.85
5.11
26.54
25.51
54
8.37
Operating margin%
28.48
27.63
30.52
28.04
28.40
30.90
32.29
33.35
34.33
34.33
13.56
33.35
30.71
8
25.82
Net margin%
2.68
5.58
4.17
2.02
1.82
0.40
1.68
3.33
3.73
4.33
25.91
3.33
3.00
89
30.80
P/E ratio (avg)x
30.52
36.64
42.83
48.41
57.81
61.36
65.08
63.35
64.49
72.30
23.91
64.49
59.59
46
35.72
EV/EBITx
29.30
30.67
28.96
28.55
27.54
25.60
24.23
25.49
26.00
25.56
14.56
25.56
26.77
23
5.52
FCF yield (avg)%
19.55
19.39
19.14
20.20
22.18
19.27
21.57
23.17
23.91
21.96
23.11
21.96
20.89
52
17.50
FCF margin%
13.33
14.42
13.33
10.55
9.81
11.02
10.45
11.23
10.76
12.81
26.08
11.02
11.13
61
1.246
FCF / Net incomex
1.104
0.999
0.869
0.829
0.719
0.737
0.812
0.884
0.920
0.816
1.151
0.816
0.849
56
12.42
ROIC%
9.28
9.17
6.42
6.95
9.15
10.08
7.84
7.13
6.39
8.91
3.98
7.84
8.37
32
11.16
Return on equity%
24.28
24.42
24.12
22.40
20.62
23.23
21.92
21.25
23.75
22.34
15.13
22.34
22.82
90
10.29
Return on assets%
7.24
9.10
8.16
6.27
7.67
5.05
7.13
8.32
7.71
5.66
2.65
7.13
7.46
35
0.66
EPS$
0.22
0.21
0.20
0.20
0.23
0.24
0.23
0.23
0.26
0.24
0.72
0.73%
1.73%
—
20.57
EPS growth%
3.19
5.79
4.96
7.46
6.06
8.41
9.15
11.24
8.32
7.63
7.48
8.41
7.55
73
0.45
Bookvalue per sh$
0.44
0.42
0.39
0.39
0.38
0.36
0.33
0.31
0.32
0.32
0.81
(3.50%)
(3.54%)
—
0.23
FCF per share$
0.78
0.80
0.80
0.76
0.80
0.70
0.76
0.75
0.69
0.70
0.31
(2.66%)
(1.92%)
—
0.96
Dividend per sh$
1.19
1.34
1.48
1.73
1.62
1.59
1.83
1.82
1.99
1.91
0.70
3.31%
5.96%
—
22.73
Div yield (avg)%
18.07
19.61
21.50
20.47
21.34
18.40
20.17
17.79
17.94
16.22
24.97
17.94
19.01
54
5.38
Payout ratio%
2.51
3.27
5.14
3.60
4.33
6.48
4.68
1.91
0.40
0.40
29.82
1.91
3.43
55
257.1
Shares (diluted)M
224.6
227.5
245.6
219.7
187.9
171.7
147.8
143.0
141.4
149.5
263.2
(4.47%)
(3.29%)
42
29.47
Buyback yield%
13.62
13.55
12.47
14.76
12.26
14.08
14.14
13.15
12.47
9.70
24.52
13.15
13.35
14
1.770
D/E ratiox
1.398
1.424
1.537
1.520
1.433
1.483
1.367
1.352
1.438
1.569
1.220
1.438
1.435
21
655.5
Enterprise value$M
596.0
674.9
710.7
706.9
685.1
670.2
758.5
837.3
950.6
918.4
495.2
6.04%
4.80%
89
0.767
LT debt$B
0.894
1.021
1.140
1.143
1.253
1.373
1.368
1.500
1.554
1.572
0.822
4.64%
6.88%
34
Revenue
$1.014B
4.06%
1.00×
Cost of revenue
$669.7M
4.53%
1.05×
Operating expenses
$154.5M
3.07%
0.91×
Goodwill & intangibles
16.74%