7.264
Revenue$B
4.961
5.052
5.195
5.238
5.278
5.378
5.402
5.549
5.639
5.783
7.866
1.84%
1.90%
76
14.21
Revenue growth%
5.75
4.67
5.89
7.13
6.00
8.95
5.98
4.38
2.53
5.50
18.63
5.50
5.82
87
13.25
Gross margin%
21.98
23.39
24.22
26.72
25.00
26.32
27.97
27.95
30.02
30.28
7.67
27.97
26.52
39
24.48
Operating margin%
22.23
21.41
18.76
20.21
19.53
20.09
19.33
18.42
18.99
19.26
14.36
19.26
19.43
14
28.32
Net margin%
19.12
19.90
21.39
19.74
18.23
15.86
13.46
14.34
13.52
16.10
27.42
14.34
17.16
75
37.82
P/E ratio (avg)x
25.98
30.05
29.14
27.73
29.22
30.49
33.21
32.40
36.08
40.35
16.39
33.21
30.27
86
9.480
EV/EBITx
44.61
47.81
55.81
65.75
73.98
78.32
89.37
86.70
101.5
116.9
28.78
89.37
76.15
25
2.16
FCF yield (avg)%
13.79
16.23
16.17
13.47
14.76
15.03
15.58
14.83
12.69
13.50
22.25
14.83
14.79
27
14.50
FCF margin%
24.82
24.25
26.10
27.64
25.58
24.10
21.36
21.58
19.82
18.17
24.05
21.36
24.17
61
1.193
FCF / Net incomex
1.200
1.099
1.007
0.956
0.881
0.855
0.907
0.896
0.973
1.061
0.341
0.907
0.965
27
19.83
ROIC%
11.22
10.68
11.22
9.91
9.48
8.02
9.96
8.11
5.64
5.51
16.44
8.02
9.69
19
3.94
Return on equity%
33.16
31.86
31.33
33.99
35.95
34.30
31.84
31.46
32.23
33.27
21.03
32.23
32.69
59
2.03
Return on assets%
0.95
0.40
2.31
3.64
5.99
7.03
8.89
10.92
12.69
12.66
14.96
10.92
6.51
17
0.22
EPS$
1.33
1.51
1.46
1.44
1.30
1.44
1.54
1.63
1.50
1.42
0.23
1.74%
1.22%
—
14.49
EPS growth%
30.51
32.74
33.31
32.85
33.01
32.66
31.37
32.66
34.78
35.28
28.12
32.66
32.79
66
0.81
Bookvalue per sh$
1.23
1.38
1.53
1.75
2.07
2.10
2.00
2.27
2.54
2.58
1.07
4.54%
8.46%
—
0.64
FCF per share$
0.79
0.78
0.86
0.90
1.05
1.11
1.11
1.18
1.34
1.43
0.99
6.49%
7.73%
—
0.34
Dividend per sh$
0.97
0.91
0.89
0.85
0.80
0.86
0.86
0.99
1.06
1.17
0.78
7.82%
1.24%
—
22.61
Div yield (avg)%
9.50
7.19
5.08
5.60
3.77
5.64
3.85
4.29
4.39
7.39
25.83
4.39
5.34
8
20.75
Payout ratio%
27.06
24.21
22.36
21.17
23.73
23.39
23.83
21.76
23.66
25.42
25.49
23.66
23.69
84
3.577
Shares (diluted)B
5.120
5.679
6.358
6.447
6.999
7.474
8.484
9.198
8.981
10.09
3.654
7.58%
8.08%
81
12.20
Buyback yield%
7.62
6.65
7.64
5.18
5.93
4.41
7.11
8.26
5.43
3.21
24.56
5.43
6.29
42
0.843
D/E ratiox
2.030
1.993
2.200
2.205
2.211
2.617
3.074
3.017
3.443
3.852
0.694
3.074
2.414
16
3.384
Enterprise value$B
2.728
2.992
3.255
3.023
3.237
3.200
3.174
2.860
3.071
3.045
5.461
(1.21%)
0.69%
43
0.778
LT debt$B
7.364
7.085
8.031
9.508
10.23
12.16
12.77
15.11
17.44
20.30
1.355
14.69%
11.00%
69
Revenue
$5.783B
1.90%
1.00×
Cost of revenue
$3.600B
2.06%
1.02×
Operating expenses
$816.9M
1.08%
0.92×
Property and equipment
14.55%
Spread over hurdle
(23.97%)