9.516
Revenue$B
6.447
6.819
7.186
7.675
8.058
8.710
9.105
9.528
10.15
10.97
10.26
6.36%
6.37%
24
19.89
Revenue growth%
5.81
5.34
5.99
4.03
3.81
6.46
9.33
10.98
9.66
9.82
13.91
9.66
6.22
77
28.15
Gross margin%
12.77
12.85
13.65
13.54
14.07
15.57
16.74
15.65
17.18
14.71
26.48
15.65
14.39
59
16.32
Operating margin%
0.82
0.40
0.40
0.40
1.79
3.45
6.35
7.16
4.79
5.30
6.84
5.30
2.62
86
23.79
Net margin%
26.48
23.84
25.61
28.08
26.10
24.16
24.88
26.08
24.90
23.00
9.41
24.88
25.26
84
32.63
P/E ratio (avg)x
26.23
29.82
33.10
34.25
37.23
37.75
38.67
38.01
40.23
44.45
14.66
38.67
37.49
23
8.888
EV/EBITx
25.85
27.64
27.56
25.55
27.65
28.64
28.66
25.00
26.38
28.22
28.25
28.22
27.60
57
4.09
FCF yield (avg)%
11.74
10.26
9.67
11.28
13.52
15.71
17.83
18.08
18.84
21.00
6.06
18.08
14.61
8
25.18
FCF margin%
21.98
24.75
25.12
28.03
26.81
25.90
25.24
23.66
23.80
23.66
7.78
23.80
24.93
75
1.779
FCF / Net incomex
1.293
1.237
1.219
1.041
1.113
1.060
1.034
1.033
1.043
1.039
0.453
1.039
1.052
47
23.95
ROIC%
20.02
17.52
18.25
18.63
16.64
17.54
19.19
19.53
21.71
22.61
23.46
19.53
18.91
67
22.49
Return on equity%
29.18
27.26
29.18
31.73
32.92
30.72
28.04
25.44
24.52
26.03
13.83
26.03
28.61
25
2.09
Return on assets%
0.40
1.90
2.62
3.62
2.12
0.40
1.95
1.32
3.02
2.18
2.39
1.95
2.04
55
4.10
EPS$
6.74
7.47
7.79
7.91
8.19
9.26
10.14
10.52
11.66
12.77
4.22
9.29%
7.83%
—
22.71
EPS growth%
0.40
0.40
0.40
0.90
0.96
0.40
0.57
0.40
2.41
5.31
5.86
0.57
0.49
70
1.06
Bookvalue per sh$
2.82
3.05
3.08
2.90
2.86
2.92
3.13
3.29
3.09
3.16
3.57
2.05%
2.08%
—
2.56
FCF per share$
0.51
0.52
0.48
0.48
0.43
0.38
0.38
0.34
0.35
0.36
2.28
(3.64%)
(3.12%)
—
4.12
Dividend per sh$
1.16
1.40
1.53
1.65
1.76
1.83
1.94
1.89
1.92
2.05
2.94
3.17%
7.66%
—
8.98
Div yield (avg)%
17.79
15.44
13.88
15.75
17.55
18.51
16.63
15.29
14.42
11.75
28.84
15.29
15.59
81
23.57
Payout ratio%
18.09
20.62
18.84
16.74
14.16
16.18
18.52
17.02
15.86
16.41
4.37
16.41
16.88
93
1.406
Shares (diluted)B
1.457
1.336
1.454
1.305
1.306
1.376
1.425
1.496
1.536
1.665
1.425
4.97%
1.11%
65
27.83
Buyback yield%
10.20
11.65
9.63
7.63
10.53
9.11
11.32
10.52
8.54
8.92
19.78
9.11
9.91
28
1.424
D/E ratiox
0.558
0.512
0.491
0.437
0.407
0.359
0.376
0.398
0.406
0.364
1.217
0.376
0.407
67
8.001
Enterprise value$B
12.47
12.76
12.25
11.92
11.42
10.57
11.24
10.62
10.79
11.18
7.760
(0.41%)
(0.79%)
70
7.977
LT debt$B
8.143
9.422
9.193
10.32
9.971
10.03
9.967
10.90
12.49
11.78
4.549
3.38%
3.59%
93
Revenue
$10.97B
6.37%
1.00×
Cost of revenue
$7.007B
6.13%
0.98×
Operating expenses
$2.722B
6.60%
1.02×
Property and equipment
15.14%
Spread over hurdle
(4.51%)