82.17
Revenue$B
48.07
49.85
52.31
53.24
53.88
54.41
57.43
60.58
62.23
63.70
88.96
3.40%
3.26%
61
8.28
Revenue growth%
6.82
5.22
2.90
1.73
1.25
3.26
1.11
2.56
5.07
4.50
24.29
3.26
3.08
26
8.81
Gross margin%
21.32
20.88
20.27
19.64
20.02
19.84
19.66
18.30
16.51
14.56
4.93
18.30
19.75
32
28.86
Operating margin%
12.52
10.11
7.83
4.96
5.85
6.42
9.06
9.14
8.51
9.27
23.77
9.06
8.78
87
27.24
Net margin%
12.41
11.73
9.45
6.86
8.26
5.66
5.52
4.71
7.04
9.84
23.41
5.66
7.65
54
9.647
P/E ratio (avg)x
20.86
21.02
21.64
19.75
22.14
20.67
22.57
25.79
25.75
27.60
15.64
25.75
21.89
21
21.02
EV/EBITx
22.98
24.30
25.81
25.35
24.43
22.02
22.42
22.31
23.17
25.33
34.06
22.42
23.74
50
11.98
FCF yield (avg)%
18.31
15.56
16.47
16.25
14.15
16.44
17.88
15.57
12.80
11.74
7.80
15.57
15.91
91
14.88
FCF margin%
17.05
17.07
17.24
16.63
16.92
19.51
17.70
15.44
13.56
14.71
28.56
15.44
16.98
82
0.260
FCF / Net incomex
0.148
0.136
0.131
0.121
0.127
0.130
0.139
0.119
0.104
0.107
0.932
0.119
0.128
8
21.20
ROIC%
12.98
15.10
14.75
17.36
18.90
21.70
22.38
22.19
22.27
21.04
24.58
22.19
19.97
10
7.82
Return on equity%
25.56
24.70
26.87
26.24
26.21
29.16
28.65
29.46
30.54
30.94
20.47
29.46
27.76
26
19.96
Return on assets%
19.23
21.50
19.32
16.73
19.50
21.24
18.92
18.53
17.61
18.38
29.15
18.53
19.07
61
2.31
EPS$
4.59
5.49
6.08
6.22
6.42
6.75
8.13
8.99
9.89
11.90
2.38
13.16%
10.73%
—
16.90
EPS growth%
5.40
6.83
3.98
4.74
5.29
5.82
5.70
7.22
5.68
6.63
5.39
5.82
5.69
92
2.99
Bookvalue per sh$
1.96
2.19
2.13
1.98
1.96
2.01
2.30
2.23
2.34
2.64
0.83
6.16%
3.88%
—
2.11
FCF per share$
1.75
1.86
1.98
2.16
2.41
2.27
2.25
2.08
2.12
2.38
3.43
(0.20%)
3.41%
—
1.03
Dividend per sh$
2.96
2.90
2.76
3.00
3.25
3.47
3.60
3.26
3.14
2.78
2.50
(3.08%)
(0.28%)
—
7.58
Div yield (avg)%
10.87
10.56
10.65
10.04
9.70
11.53
11.73
9.64
8.49
8.96
26.39
9.64
10.30
70
13.38
Payout ratio%
18.57
17.01
15.93
13.41
15.57
15.10
14.22
17.22
17.03
16.60
7.18
16.60
16.27
17
7.013
Shares (diluted)B
8.158
7.872
8.610
10.03
9.825
11.18
12.72
13.99
14.03
14.34
7.016
7.86%
7.20%
25
9.67
Buyback yield%
6.52
4.81
6.37
6.00
5.41
7.63
10.34
9.06
9.60
8.35
25.98
9.06
7.08
24
1.395
D/E ratiox
1.553
1.680
2.003
2.028
2.004
2.154
2.463
2.760
2.943
3.128
1.236
2.760
2.091
45
76.66
Enterprise value$B
56.61
54.54
56.09
55.31
57.56
54.05
52.55
57.77
58.53
62.64
56.97
1.71%
0.75%
31
82.91
LT debt$B
67.65
72.18
84.65
98.06
99.25
95.99
105.7
110.3
124.6
123.4
71.26
4.45%
7.25%
78
Revenue
$63.70B
3.26%
1.00×
Cost of revenue
$44.59B
3.26%
1.00×
Operating expenses
$11.52B
3.27%
1.00×
Property and equipment
14.57%
Spread over hurdle
(31.00%)