5.401
Revenue$B
6.125
6.415
6.849
7.325
7.610
7.817
8.210
8.465
8.997
9.603
5.863
4.76%
5.20%
47
22.70
Revenue growth%
29.00
29.17
29.52
29.24
30.37
30.28
28.90
26.94
24.72
21.94
3.18
26.94
29.09
11
15.98
Gross margin%
7.77
8.11
9.11
12.05
9.62
9.44
10.43
11.77
9.02
6.92
12.98
9.44
9.28
14
29.53
Operating margin%
3.47
2.07
0.40
0.40
0.40
1.07
3.64
2.27
0.66
3.05
17.08
2.27
1.57
22
20.59
Net margin%
28.36
25.92
27.23
29.21
27.95
29.73
31.12
29.51
31.16
31.34
11.77
31.12
29.36
32
20.20
P/E ratio (avg)x
21.23
19.66
19.44
22.26
22.24
20.45
22.74
24.20
24.35
22.54
9.646
22.74
22.25
79
13.51
EV/EBITx
8.192
8.037
7.085
7.631
8.155
8.220
9.007
9.025
9.985
9.435
12.98
9.025
8.206
77
24.72
FCF yield (avg)%
23.51
21.83
22.96
23.78
24.30
21.93
20.32
20.88
18.00
17.02
2.36
20.32
21.88
82
26.05
FCF margin%
6.77
8.65
7.64
7.21
6.74
5.51
4.77
2.16
3.18
5.96
6.42
4.77
6.35
66
1.463
FCF / Net incomex
1.227
1.316
1.399
1.375
1.622
1.836
2.093
2.215
2.241
2.238
1.014
2.215
1.729
53
24.23
ROIC%
22.70
20.48
17.99
18.34
18.32
15.58
13.76
15.28
15.44
13.56
21.61
15.28
16.78
18
25.04
Return on equity%
9.16
6.30
5.02
5.66
6.97
7.08
7.76
9.42
12.36
14.90
27.59
9.42
7.42
55
3.32
Return on assets%
15.31
12.82
13.50
11.54
9.18
6.55
4.94
6.55
4.49
1.93
18.16
4.94
7.86
88
3.55
EPS$
8.06
9.16
9.31
9.54
10.65
11.93
14.05
13.91
15.53
16.00
3.64
8.49%
8.16%
—
13.59
EPS growth%
27.17
27.08
28.06
27.98
25.90
24.70
22.97
20.64
23.06
21.46
26.59
22.97
25.30
29
4.93
Bookvalue per sh$
3.55
3.43
3.49
3.64
3.12
3.03
2.73
2.74
2.36
2.02
2.53
(8.28%)
(6.92%)
—
4.65
FCF per share$
3.86
4.11
4.44
4.38
4.42
4.87
5.36
5.26
4.97
4.96
1.69
2.33%
2.60%
—
5.19
Dividend per sh$
1.80
1.92
2.10
1.92
1.98
1.87
1.94
1.77
1.78
1.79
5.13
(1.95%)
0.19%
—
12.04
Div yield (avg)%
24.98
24.83
23.55
25.69
26.00
25.05
25.50
22.95
24.48
24.47
23.87
24.48
24.90
64
17.47
Payout ratio%
28.49
27.07
25.75
27.42
27.49
28.84
30.69
31.88
34.57
35.40
25.28
31.88
28.66
29
1.774
Shares (diluted)B
1.547
1.419
1.397
1.595
1.736
1.850
1.844
1.750
1.943
1.975
1.811
2.62%
1.50%
92
25.67
Buyback yield%
23.00
23.11
22.51
23.34
22.56
25.49
25.64
28.32
26.97
25.73
20.45
25.73
24.41
13
1.348
D/E ratiox
0.367
0.409
0.461
0.521
0.504
0.537
0.575
0.659
0.683
0.702
0.212
0.659
0.529
65
3.240
Enterprise value$B
4.288
4.278
4.350
4.289
4.407
4.435
4.335
4.725
4.168
3.910
2.518
(2.36%)
(0.68%)
47
0.830
LT debt$B
5.347
5.862
6.178
5.672
5.900
6.005
6.408
6.773
6.569
6.815
7.952
2.93%
3.64%
13
Revenue
$9.603B
5.20%
1.00×
Cost of revenue
$6.592B
5.17%
1.00×
Operating expenses
$1.037B
5.61%
1.04×
Property and equipment
16.58%
Spread over hurdle
(1.73%)