9.596
Revenue$B
26.01
27.89
29.75
32.28
33.66
36.54
38.75
40.91
43.12
45.19
10.22
6.07%
6.41%
38
10.85
Revenue growth%
23.94
23.62
20.83
21.73
23.32
22.45
22.39
24.65
22.49
19.83
12.40
22.45
22.47
70
5.66
Gross margin%
5.95
4.37
4.52
1.57
2.17
4.68
2.47
0.78
2.82
0.40
2.60
2.47
2.65
38
18.55
Operating margin%
2.42
4.72
5.39
3.60
2.46
2.81
1.82
1.80
0.89
0.40
12.34
1.80
2.44
43
20.28
Net margin%
6.47
7.49
5.31
2.64
5.08
4.05
4.08
5.76
7.85
6.95
28.40
5.76
5.53
44
25.45
P/E ratio (avg)x
19.83
22.21
26.39
30.73
31.64
33.01
38.74
44.82
43.51
46.62
26.98
43.51
32.32
18
14.69
EV/EBITx
11.81
13.64
16.32
17.63
19.80
21.02
21.61
21.35
22.80
27.46
37.17
21.61
20.41
40
6.33
FCF yield (avg)%
11.94
9.96
11.51
11.46
13.59
14.30
15.89
14.12
16.30
16.63
11.70
15.89
13.85
66
17.07
FCF margin%
12.57
13.43
15.32
12.67
10.84
12.84
15.34
13.40
16.22
19.14
23.84
15.34
13.42
73
0.946
FCF / Net incomex
0.719
0.701
0.681
0.652
0.615
0.667
0.671
0.647
0.598
0.577
0.782
0.647
0.660
6
14.79
ROIC%
32.44
30.28
33.18
32.56
34.77
34.23
32.65
33.11
33.45
31.97
11.70
33.11
32.88
20
3.97
Return on equity%
1.63
0.64
2.14
2.11
0.94
3.20
3.21
2.34
3.13
5.33
20.13
3.20
2.24
45
15.63
Return on assets%
17.43
15.42
13.99
14.45
13.32
12.01
9.22
8.27
10.50
12.85
6.83
10.50
13.08
56
5.41
EPS$
4.10
4.03
3.99
4.06
4.77
5.38
5.57
6.61
7.78
8.65
5.55
12.66%
7.94%
—
6.88
EPS growth%
18.28
16.39
15.47
15.58
14.56
15.33
16.96
17.75
17.21
14.96
29.45
16.96
15.99
92
6.36
Bookvalue per sh$
7.72
8.74
9.58
9.50
10.20
10.03
10.90
10.54
10.90
10.09
1.51
(0.23%)
2.25%
—
3.59
FCF per share$
1.44
1.57
1.35
1.45
1.28
1.34
1.20
1.03
0.93
0.88
4.82
(7.32%)
(5.03%)
—
4.50
Dividend per sh$
2.28
2.42
2.53
2.60
2.77
2.93
2.90
2.62
2.83
2.57
2.06
(1.45%)
0.17%
—
22.40
Div yield (avg)%
21.05
24.04
22.45
23.88
26.13
26.45
29.19
30.15
32.76
31.78
20.77
30.15
26.29
61
8.97
Payout ratio%
27.98
25.86
24.24
22.40
24.35
26.32
27.53
27.49
27.10
26.83
6.24
27.10
26.57
80
0.448
Shares (diluted)B
0.521
0.578
0.569
0.682
0.693
0.777
0.803
0.971
1.159
1.190
0.426
11.41%
10.73%
43
21.00
Buyback yield%
17.97
17.25
15.14
12.68
14.58
14.56
16.90
18.75
17.03
19.04
8.77
17.03
16.96
18
1.438
D/E ratiox
0.547
0.608
0.548
0.526
0.501
0.544
0.549
0.523
0.474
0.518
1.190
0.523
0.535
17
23.46
Enterprise value$B
33.84
33.02
32.46
35.10
30.90
27.52
27.90
27.00
28.66
28.98
29.37
(1.27%)
(1.39%)
91
10.61
LT debt$B
11.27
11.40
11.08
10.72
11.96
12.77
13.94
13.13
13.09
14.62
27.03
4.10%
3.04%
16
Revenue
$45.19B
6.41%
1.00×
Cost of revenue
$28.59B
6.10%
0.97×
Operating expenses
$6.451B
6.64%
1.02×
Property and equipment
20.45%
Cash and investments
20.02%