91.15
Revenue$B
95.60
99.52
103.0
108.2
111.8
114.0
119.3
120.5
126.9
130.0
100.7
3.07%
3.23%
72
21.77
Revenue growth%
15.18
15.76
17.12
19.92
19.06
17.31
17.55
19.94
18.94
21.74
9.43
18.94
18.24
93
5.16
Gross margin%
23.86
24.88
26.64
23.68
22.75
24.15
25.93
23.41
25.14
24.25
17.68
24.25
24.20
85
25.32
Operating margin%
3.69
4.03
1.81
2.04
0.40
2.96
1.11
0.40
0.45
2.35
16.17
1.11
1.93
8
12.04
Net margin%
21.94
21.59
24.27
22.47
20.94
19.97
18.46
17.84
18.62
20.24
19.24
18.62
20.59
82
23.42
P/E ratio (avg)x
68.60
69.24
74.72
83.24
97.23
109.3
130.7
150.6
169.4
173.3
18.39
150.6
103.3
41
23.20
EV/EBITx
33.49
34.52
34.70
40.11
46.27
44.19
45.17
53.48
59.96
64.50
34.76
53.48
44.68
34
17.53
FCF yield (avg)%
5.51
7.82
7.01
4.68
6.95
9.25
10.58
7.96
5.31
8.25
9.06
8.25
7.42
82
8.15
FCF margin%
24.28
23.28
21.09
19.14
16.50
14.02
12.63
14.05
14.53
14.99
6.84
14.05
15.74
71
1.716
FCF / Net incomex
1.538
1.707
1.675
1.856
1.729
1.880
1.781
1.685
1.857
2.026
1.144
1.857
1.755
74
20.79
ROIC%
3.46
2.41
3.72
5.13
5.49
3.74
4.06
4.53
6.86
5.27
9.38
4.53
4.30
69
22.97
Return on equity%
27.02
25.50
27.88
26.13
26.21
26.74
24.76
23.64
25.48
23.93
8.76
24.76
25.82
45
12.21
Return on assets%
21.81
19.08
21.55
20.17
18.24
19.83
18.29
18.59
21.22
22.86
10.98
19.83
20.00
42
18.12
EPS$
18.54
19.99
18.56
18.37
18.80
19.17
18.54
18.62
19.34
18.95
18.78
0.15%
(0.42%)
—
15.17
EPS growth%
21.78
20.54
17.70
19.67
17.87
17.30
19.94
21.42
20.58
21.93
28.12
20.58
20.24
35
19.62
Bookvalue per sh$
12.86
11.84
11.68
13.02
12.33
12.61
14.15
15.56
16.08
15.00
14.21
4.00%
1.70%
—
21.51
FCF per share$
12.97
14.38
16.03
17.32
19.33
20.31
22.12
21.94
23.02
23.33
10.55
3.84%
6.98%
—
28.96
Dividend per sh$
6.67
7.43
8.20
8.87
10.73
11.39
11.40
12.95
13.17
15.46
20.91
7.58%
9.87%
—
11.23
Div yield (avg)%
17.22
19.67
16.73
14.05
12.90
11.27
12.46
15.30
14.39
13.18
3.73
13.18
14.22
15
18.44
Payout ratio%
28.73
31.29
29.66
30.82
32.42
33.74
34.63
36.59
37.80
39.80
20.31
36.59
33.08
40
1.683
Shares (diluted)B
2.188
2.298
2.209
2.564
2.588
2.799
3.041
3.555
3.697
4.117
1.741
9.73%
6.33%
41
28.94
Buyback yield%
9.11
6.18
7.79
6.76
6.77
5.52
4.44
5.80
8.06
5.96
14.29
5.80
6.47
7
0.769
D/E ratiox
0.679
0.614
0.574
0.581
0.623
0.605
0.650
0.711
0.742
0.668
0.238
0.668
0.636
95
17.40
Enterprise value$B
102.9
112.3
112.6
106.7
118.9
113.2
119.7
114.5
120.8
136.0
84.76
2.72%
4.07%
7
58.75
LT debt$B
20.16
21.87
21.17
22.24
19.63
20.28
20.57
19.07
18.12
16.36
126.9
(3.58%)
(1.84%)
49
Revenue
$130.0B
3.23%
1.00×
Cost of revenue
$63.73B
3.45%
1.02×
Operating expenses
$27.72B
2.91%
0.97×
Goodwill & intangibles
17.02%
Property and equipment
14.51%
Spread over hurdle
31.13%