43.61
Revenue$B
31.95
32.36
33.00
34.22
34.56
36.03
36.41
36.80
38.51
39.46
45.82
2.69%
2.26%
23
20.02
Revenue growth%
16.88
16.20
13.48
10.82
8.74
10.42
11.36
9.85
10.87
11.39
24.12
10.87
11.12
89
7.07
Gross margin%
23.84
25.10
27.65
25.94
26.34
25.74
28.72
30.69
30.60
31.54
13.97
30.60
26.99
43
13.77
Operating margin%
21.28
21.97
23.85
21.20
22.43
22.46
21.32
20.45
21.79
19.34
29.70
21.32
21.56
74
6.85
Net margin%
25.73
25.79
24.50
23.34
25.74
27.40
26.92
28.34
29.81
30.65
29.83
28.34
26.36
30
18.57
P/E ratio (avg)x
6.825
7.468
7.326
7.874
7.360
7.990
8.141
7.182
6.847
6.328
28.92
7.182
7.343
26
28.34
EV/EBITx
15.73
16.69
17.08
19.39
22.09
23.56
24.90
27.25
28.10
26.25
23.10
26.25
22.82
32
10.55
FCF yield (avg)%
24.95
23.74
22.66
22.99
23.79
26.26
25.88
24.82
22.79
24.58
19.58
24.82
24.19
27
15.35
FCF margin%
12.15
11.98
11.85
9.72
11.99
14.38
15.98
15.70
17.79
16.04
25.98
15.98
13.26
23
1.096
FCF / Net incomex
0.852
0.946
1.032
1.106
1.098
1.179
1.214
1.453
1.496
1.706
0.305
1.453
1.142
21
15.62
ROIC%
3.38
0.88
2.06
1.82
2.91
1.42
4.13
3.69
2.72
3.10
11.24
3.10
2.81
75
28.40
Return on equity%
22.75
22.59
20.31
17.56
18.71
20.57
21.54
22.98
24.94
22.42
15.32
22.42
21.98
86
13.15
Return on assets%
27.44
29.09
29.53
30.81
32.05
33.52
33.47
31.05
29.29
31.53
18.28
31.53
30.93
62
8.15
EPS$
22.96
23.37
25.00
25.13
25.50
27.63
27.86
27.44
29.89
31.75
8.84
4.48%
4.74%
—
5.24
EPS growth%
22.34
22.69
24.05
26.60
28.75
25.85
25.71
25.22
23.85
22.13
23.25
25.22
24.63
62
17.41
Bookvalue per sh$
21.50
20.83
22.33
23.14
25.52
25.05
28.71
29.89
30.13
34.42
7.52
6.16%
6.48%
—
14.85
FCF per share$
3.78
3.97
4.30
4.67
5.01
4.95
4.60
4.96
4.44
4.63
8.01
(1.53%)
0.91%
—
5.78
Dividend per sh$
16.82
17.34
18.34
17.53
17.99
20.46
19.70
19.40
18.88
17.64
11.32
(0.39%)
1.87%
—
5.10
Div yield (avg)%
25.75
25.82
25.30
27.72
29.45
26.70
24.14
26.12
24.73
23.88
26.68
24.73
25.78
92
23.94
Payout ratio%
22.42
20.29
21.30
19.29
19.06
18.07
19.18
21.15
19.22
20.26
17.65
19.22
19.78
18
1.500
Shares (diluted)B
1.413
1.382
1.333
1.273
1.272
1.167
1.174
1.289
1.333
1.281
1.502
0.13%
(0.42%)
43
7.18
Buyback yield%
1.08
0.40
0.40
2.55
0.40
3.09
2.40
2.29
4.84
3.88
4.99
3.09
2.34
14
1.614
D/E ratiox
0.497
0.574
0.562
0.657
0.659
0.644
0.674
0.728
0.773
0.858
0.655
0.728
0.658
16
44.99
Enterprise value$B
35.37
36.89
32.82
28.87
25.75
27.46
23.77
25.84
26.36
24.92
13.73
(0.66%)
(3.04%)
32
22.69
LT debt$B
62.95
69.23
75.02
69.89
67.80
67.69
73.99
71.63
73.88
70.95
17.18
0.91%
1.75%
33
Revenue
$39.46B
2.26%
1.00×
Cost of revenue
$27.62B
2.26%
1.00×
Operating expenses
$8.253B
2.27%
1.00×
Property and equipment
18.83%
Spread over hurdle
(21.40%)