5.207
Revenue$B
9.793
9.816
9.722
9.884
9.765
10.01
10.18
10.50
10.69
10.74
5.695
1.93%
1.09%
55
14.08
Revenue growth%
16.06
16.39
13.89
13.19
15.86
15.28
13.65
13.53
14.86
15.33
14.36
14.86
15.07
58
28.29
Gross margin%
11.49
11.16
13.54
11.90
9.57
7.13
5.21
7.20
8.49
5.75
7.34
7.13
9.03
62
22.29
Operating margin%
25.23
24.94
22.82
23.28
21.27
20.11
20.37
23.02
20.50
20.00
2.14
20.37
22.05
76
18.15
Net margin%
7.52
7.12
9.10
8.33
11.23
9.96
7.45
7.31
8.32
7.60
24.58
7.60
7.96
89
23.59
P/E ratio (avg)x
45.38
42.56
43.59
49.10
53.00
56.33
57.43
65.10
58.66
59.92
27.04
58.66
54.66
80
17.61
EV/EBITx
48.46
48.48
46.73
48.20
48.69
51.94
49.30
53.61
50.91
49.60
34.70
50.91
49.00
30
26.17
FCF yield (avg)%
0.40
3.23
3.00
2.48
0.40
2.38
2.64
4.69
6.11
6.69
21.55
4.69
2.82
56
27.30
FCF margin%
9.15
10.37
8.71
9.87
8.62
6.24
3.87
1.78
0.95
0.40
21.87
1.78
7.43
92
0.916
FCF / Net incomex
1.332
1.478
1.444
1.589
1.777
1.792
1.896
2.202
2.261
2.367
1.175
2.202
1.785
45
16.71
ROIC%
7.09
6.09
5.21
3.18
1.98
2.03
3.81
4.11
3.90
6.31
7.47
3.90
4.00
43
25.13
Return on equity%
16.96
17.50
17.38
20.26
17.69
15.53
14.24
12.68
12.95
10.50
28.97
12.95
16.25
34
24.22
Return on assets%
14.41
16.36
16.72
17.99
16.66
18.10
17.88
16.09
18.35
19.49
5.05
18.10
17.30
73
0.52
EPS$
0.12
0.11
0.12
0.11
0.12
0.12
0.11
0.11
0.12
0.13
0.53
1.49%
1.33%
—
9.71
EPS growth%
7.96
6.99
9.45
7.21
6.10
6.08
3.61
5.45
8.21
5.35
26.18
5.45
6.54
22
0.28
Bookvalue per sh$
0.75
0.77
0.76
0.80
0.81
0.88
0.84
0.85
0.79
0.76
0.36
(1.29%)
1.28%
—
0.26
FCF per share$
0.59
0.55
0.59
0.63
0.56
0.58
0.53
0.46
0.47
0.43
0.67
(4.88%)
(3.21%)
—
0.41
Dividend per sh$
0.38
0.36
0.40
0.42
0.44
0.48
0.56
0.59
0.58
0.62
0.50
6.75%
6.66%
—
22.27
Div yield (avg)%
28.26
30.55
32.34
30.08
32.76
34.02
31.96
29.48
27.03
25.98
14.23
29.48
30.31
12
7.57
Payout ratio%
13.05
12.55
12.17
13.33
12.23
11.28
12.44
14.70
15.67
18.37
22.71
14.70
12.80
15
4.680
Shares (diluted)B
8.564
9.198
10.44
11.84
14.21
15.27
15.77
17.76
20.11
24.16
4.815
11.20%
11.92%
62
9.25
Buyback yield%
24.43
22.70
22.49
20.70
19.56
20.12
20.16
22.03
23.33
22.17
27.28
22.03
22.10
67
1.691
D/E ratiox
0.968
0.950
0.885
0.869
0.829
0.902
0.874
0.850
0.792
0.753
1.478
0.850
0.871
38
3.225
Enterprise value$B
9.517
9.502
9.147
8.495
9.400
9.354
10.53
10.71
11.00
9.879
7.562
1.00%
0.83%
71
8.095
LT debt$B
8.384
9.475
11.33
13.32
14.30
15.45
15.00
17.77
19.59
23.54
5.087
10.49%
11.34%
24
Revenue
$10.74B
1.09%
1.00×
Cost of revenue
$6.056B
0.91%
0.98×
Operating expenses
$1.206B
1.67%
1.06×
Property and equipment
17.29%
Spread over hurdle
11.01%