9.234
Revenue$B
15.32
16.36
17.74
19.34
20.73
22.19
24.38
26.21
28.05
30.81
9.867
8.25%
8.27%
9
19.99
Revenue growth%
25.32
26.90
28.16
26.29
29.21
26.54
25.26
23.62
20.92
23.79
6.82
23.79
25.81
32
23.32
Gross margin%
9.52
9.57
8.30
9.30
8.22
11.13
8.41
11.01
9.08
8.30
23.99
9.08
9.19
49
20.53
Operating margin%
12.38
14.87
13.89
11.60
10.26
10.33
7.95
5.01
4.57
5.41
28.10
5.41
10.30
57
3.47
Net margin%
6.87
6.40
5.91
6.94
6.80
4.93
6.55
9.37
8.34
6.11
21.88
6.55
6.68
55
12.97
P/E ratio (avg)x
18.23
17.26
17.12
16.21
17.33
15.01
15.18
16.39
13.92
12.42
10.64
15.01
16.30
15
21.12
EV/EBITx
16.30
15.93
18.20
19.10
18.68
19.83
20.22
22.49
26.24
29.60
33.22
22.49
19.46
19
27.33
FCF yield (avg)%
25.52
27.28
27.55
28.50
26.00
27.83
27.70
29.92
31.92
30.82
26.05
29.92
27.77
68
23.24
FCF margin%
20.65
18.11
19.31
19.60
22.60
21.00
18.81
20.28
17.61
17.80
22.28
18.81
19.46
83
1.740
FCF / Net incomex
2.269
2.551
2.593
2.713
3.094
2.963
2.866
2.735
2.826
3.032
1.447
2.866
2.780
32
11.70
ROIC%
21.11
21.30
18.80
21.55
24.01
22.90
22.40
24.49
23.56
22.65
3.42
22.90
22.52
44
12.98
Return on equity%
7.67
8.10
6.01
7.20
9.35
10.84
12.89
11.54
8.64
8.31
7.26
10.84
8.48
71
27.97
Return on assets%
14.00
16.40
18.51
16.97
19.09
17.79
17.31
15.02
17.49
17.88
17.96
17.49
17.40
80
2.28
EPS$
1.22
1.39
1.46
1.59
1.63
1.87
1.90
1.97
1.96
2.11
2.33
5.30%
7.67%
—
13.43
EPS growth%
14.90
13.97
14.34
12.43
10.80
11.07
11.30
14.15
11.18
11.73
15.36
11.30
12.08
92
4.65
Bookvalue per sh$
5.22
5.59
6.24
7.21
7.98
9.49
11.16
12.61
14.43
15.30
1.96
13.90%
10.88%
—
1.14
FCF per share$
5.41
5.72
6.79
7.84
9.03
10.60
11.87
13.34
14.03
14.43
3.68
9.83%
10.40%
—
0.73
Dividend per sh$
1.28
1.46
1.54
1.58
1.88
2.15
2.17
2.56
2.89
3.12
2.65
10.67%
9.03%
—
26.01
Div yield (avg)%
10.58
9.62
7.75
6.35
8.54
9.22
7.32
6.81
5.77
6.16
9.17
6.81
7.54
24
24.80
Payout ratio%
5.68
3.84
6.55
6.81
8.37
9.17
9.73
7.98
10.31
7.50
20.96
9.17
7.74
52
2.875
Shares (diluted)B
3.064
3.098
3.560
3.557
4.087
3.753
3.734
3.610
3.408
3.484
2.956
(3.14%)
0.50%
36
28.10
Buyback yield%
9.65
9.71
8.85
10.09
11.20
9.88
8.05
10.88
10.98
9.81
2.53
9.88
9.84
34
1.777
D/E ratiox
0.537
0.529
0.533
0.503
0.566
0.595
0.575
0.626
0.645
0.681
1.567
0.626
0.570
28
14.87
Enterprise value$B
32.90
34.35
35.67
39.89
39.83
46.11
44.34
46.60
51.57
53.39
17.34
6.04%
6.30%
59
6.416
LT debt$B
28.09
28.97
32.94
33.55
35.68
33.29
36.47
41.86
41.81
47.43
23.94
5.86%
6.61%
18
Revenue
$30.81B
8.27%
1.00×
Cost of revenue
$16.46B
8.02%
0.98×
Operating expenses
$6.860B
8.53%
1.02×
Property and equipment
14.91%
Spread over hurdle
(2.62%)