4.575
Revenue$B
7.613
7.938
8.016
8.352
8.397
8.609
8.965
9.365
9.750
9.810
4.845
3.16%
2.91%
75
20.63
Revenue growth%
0.40
0.40
0.40
0.40
1.00
0.40
0.40
0.40
0.67
0.40
19.53
0.40
0.40
30
28.97
Gross margin%
10.40
13.01
15.59
16.82
14.96
13.53
15.27
14.32
14.75
14.50
19.85
14.50
14.62
56
18.66
Operating margin%
10.19
12.02
13.21
10.91
11.01
10.52
13.07
14.04
11.38
10.26
13.35
11.38
11.20
43
26.67
Net margin%
5.16
4.31
6.57
4.65
5.06
6.26
4.30
5.79
3.40
5.33
18.91
5.33
5.11
23
6.806
P/E ratio (avg)x
48.99
48.54
45.71
48.00
52.71
58.85
56.16
64.05
61.39
61.68
14.57
61.39
54.44
89
28.15
EV/EBITx
28.76
31.30
33.52
33.07
31.08
29.36
27.51
27.16
28.36
26.02
18.96
27.51
29.06
43
10.91
FCF yield (avg)%
23.80
22.76
25.06
22.18
20.93
20.35
22.55
24.39
24.77
27.17
4.59
24.39
23.28
91
10.60
FCF margin%
10.86
12.61
12.55
15.39
12.90
11.88
14.74
12.80
11.12
13.94
22.01
12.80
12.71
79
0.769
FCF / Net incomex
0.684
0.734
0.767
0.796
0.839
0.814
0.857
0.841
0.936
1.013
1.223
0.857
0.827
88
3.23
ROIC%
19.84
20.94
20.55
19.28
18.20
18.33
18.93
21.03
20.64
21.53
16.07
20.64
20.20
17
17.67
Return on equity%
27.08
25.42
26.91
28.87
28.57
28.79
27.00
25.82
25.82
25.11
4.35
25.82
26.96
32
10.93
Return on assets%
22.50
21.14
21.63
19.99
19.50
20.84
21.01
23.01
21.93
24.33
4.64
21.93
21.39
56
0.51
EPS$
1.22
1.16
1.06
1.06
1.14
1.10
1.11
1.03
1.13
1.27
0.52
2.23%
0.32%
—
3.73
EPS growth%
16.75
18.95
17.43
14.96
17.27
19.79
21.45
23.99
25.45
25.98
15.00
23.99
19.37
22
0.44
Bookvalue per sh$
1.04
1.15
1.12
1.25
1.23
1.32
1.28
1.47
1.65
1.89
0.28
8.93%
6.12%
—
0.51
FCF per share$
0.33
0.28
0.24
0.26
0.24
0.25
0.21
0.23
0.22
0.22
0.83
(2.30%)
(5.53%)
—
1.26
Dividend per sh$
0.44
0.40
0.43
0.46
0.40
0.35
0.31
0.28
0.29
0.26
1.18
(7.98%)
(6.18%)
—
11.72
Div yield (avg)%
10.73
8.49
5.76
4.14
3.20
1.38
0.96
2.35
2.62
0.40
3.09
1.38
2.91
27
27.15
Payout ratio%
16.01
13.57
13.51
15.48
15.79
18.56
17.92
20.47
17.55
18.45
25.86
18.45
16.78
48
7.100
Shares (diluted)B
8.859
8.161
8.495
7.849
8.979
9.866
10.80
11.74
11.51
10.63
7.108
3.44%
1.82%
87
9.56
Buyback yield%
10.63
7.83
5.55
5.48
5.05
2.39
5.07
4.64
4.40
3.09
14.01
4.40
5.06
92
1.392
D/E ratiox
0.670
0.759
0.797
0.803
0.877
0.871
1.006
1.157
1.193
1.374
1.053
1.157
0.874
71
10.45
Enterprise value$B
15.23
15.46
16.21
16.87
19.78
19.04
19.78
23.34
27.27
31.75
12.09
9.93%
8.19%
68
8.535
LT debt$B
10.93
12.21
13.61
14.51
15.23
14.84
15.36
16.13
14.90
15.71
11.39
0.62%
3.31%
55
Revenue
$9.810B
2.91%
1.00×
Cost of revenue
$6.867B
2.91%
1.00×
Operating expenses
$2.108B
2.61%
0.97×
Property and equipment
17.16%
Goodwill & intangibles
16.31%
Spread over hurdle
(7.51%)