25.95
Revenue$B
16.83
17.60
18.15
18.32
18.49
19.25
19.45
19.95
20.84
21.72
28.03
3.27%
2.85%
39
16.77
Revenue growth%
22.72
20.88
20.11
17.96
17.74
17.41
14.82
15.10
16.12
15.81
2.11
15.81
17.58
80
25.52
Gross margin%
22.53
25.07
23.31
22.80
25.27
23.99
22.00
21.88
21.05
18.73
7.29
21.88
22.67
44
9.27
Operating margin%
30.84
33.33
35.71
36.90
35.90
37.43
34.45
33.10
31.28
29.60
27.65
33.10
33.89
83
2.07
Net margin%
25.83
26.95
24.82
22.60
22.26
19.53
19.97
20.78
19.62
20.28
12.68
19.97
21.52
24
18.51
P/E ratio (avg)x
26.81
28.99
29.42
31.54
32.84
34.96
37.22
36.76
36.36
41.77
21.64
36.76
33.90
72
9.605
EV/EBITx
23.25
24.33
22.24
24.55
27.70
29.81
32.77
29.64
26.68
26.24
36.83
29.64
26.46
73
17.63
FCF yield (avg)%
6.10
8.69
6.52
5.06
7.39
10.03
7.76
7.98
9.11
10.74
15.97
9.11
7.87
31
16.57
FCF margin%
19.79
21.43
19.18
18.78
19.71
17.33
17.28
18.07
19.44
19.36
20.64
18.07
19.27
77
0.365
FCF / Net incomex
1.310
1.174
1.187
1.268
1.211
1.223
1.221
1.268
1.350
1.276
1.311
1.268
1.246
68
19.11
ROIC%
16.42
14.68
15.54
16.70
14.61
17.54
19.79
21.78
19.37
16.43
26.32
19.37
16.56
94
27.49
Return on equity%
6.37
3.40
1.43
2.14
2.52
2.72
0.85
0.40
0.40
0.40
21.00
0.40
1.78
83
3.07
Return on assets%
21.91
20.43
19.66
19.94
19.98
21.78
22.36
21.63
18.74
21.35
18.07
21.63
20.89
88
0.21
EPS$
0.18
0.19
0.18
0.20
0.22
0.22
0.21
0.22
0.24
0.24
0.23
1.70%
2.30%
—
10.45
EPS growth%
14.90
13.55
12.92
14.04
14.70
17.48
16.31
15.44
16.93
17.90
26.44
16.93
15.17
85
0.33
Bookvalue per sh$
0.18
0.21
0.23
0.22
0.21
0.24
0.25
0.26
0.28
0.28
0.22
5.96%
5.58%
—
0.36
FCF per share$
0.44
0.49
0.57
0.67
0.76
0.90
0.86
0.98
1.08
1.06
0.19
6.88%
9.97%
—
0.17
Dividend per sh$
0.38
0.36
0.38
0.36
0.37
0.37
0.42
0.44
0.46
0.54
0.45
7.81%
3.56%
—
18.46
Div yield (avg)%
16.78
16.18
18.18
16.03
17.58
16.32
19.15
18.19
19.87
21.63
20.66
19.15
17.88
74
14.47
Payout ratio%
29.79
27.87
26.58
27.76
30.58
33.13
33.62
32.64
34.38
36.58
8.07
33.62
31.61
87
26.16
Shares (diluted)B
23.33
23.79
23.82
24.57
22.11
19.61
16.68
16.25
16.34
15.59
26.13
(6.75%)
(3.97%)
46
7.04
Buyback yield%
9.38
10.24
10.26
10.12
8.72
9.99
11.78
12.30
12.12
13.25
27.23
12.12
10.25
40
0.178
D/E ratiox
0.988
0.996
0.990
1.080
1.014
1.019
0.969
0.896
0.958
0.971
1.556
0.969
0.989
30
21.37
Enterprise value$B
34.94
38.05
38.58
42.81
47.64
48.65
55.03
57.97
64.13
66.31
14.04
6.84%
7.99%
44
16.01
LT debt$B
26.49
26.80
28.45
26.61
27.06
26.02
23.32
23.94
25.91
22.33
19.82
(3.77%)
(1.02%)
63
Revenue
$21.72B
2.85%
1.00×
Cost of revenue
$11.32B
2.95%
1.01×
Operating expenses
$3.451B
2.33%
0.95×
Property and equipment
19.01%