6.825
Revenue$B
20.28
21.95
23.27
25.55
27.73
30.03
32.36
35.63
38.95
42.18
7.019
8.76%
8.30%
8
11.57
Revenue growth%
14.46
12.51
12.48
14.95
16.72
16.22
18.90
19.64
17.12
19.07
14.26
18.90
16.47
11
29.97
Gross margin%
15.12
15.26
16.59
15.29
15.81
14.89
17.79
16.75
15.52
17.62
8.67
16.75
15.67
47
5.06
Operating margin%
2.36
2.38
3.01
5.40
2.92
5.11
2.85
1.13
0.40
0.40
15.38
1.13
2.62
9
28.40
Net margin%
26.72
29.54
27.72
25.25
27.48
24.81
25.52
28.25
28.76
28.42
18.43
28.25
27.60
81
13.32
P/E ratio (avg)x
29.19
29.59
29.11
25.82
24.54
22.88
25.29
23.75
24.14
22.12
33.65
23.75
24.91
49
31.11
EV/EBITx
12.94
12.63
11.23
11.88
10.80
9.174
8.395
8.635
9.128
8.709
30.55
8.709
9.989
83
21.83
FCF yield (avg)%
10.66
11.44
13.62
12.46
9.81
9.42
8.79
7.25
5.61
5.88
22.17
7.25
9.61
14
22.80
FCF margin%
17.04
16.80
17.88
18.60
19.91
22.34
21.12
21.71
20.95
19.06
4.71
21.12
19.49
55
0.599
FCF / Net incomex
0.928
0.930
1.007
1.086
1.120
1.099
1.096
1.167
1.275
1.236
0.768
1.167
1.098
30
4.03
ROIC%
28.07
29.91
27.01
26.42
28.21
28.08
30.86
27.96
30.88
31.45
5.31
30.86
28.14
58
17.82
Return on equity%
12.50
14.37
13.53
12.31
10.54
8.47
7.79
10.53
10.64
10.32
19.66
10.32
10.59
23
7.95
Return on assets%
9.79
8.74
11.10
10.89
10.84
11.85
10.58
9.79
12.07
13.76
15.33
11.85
10.87
93
1.98
EPS$
7.49
8.55
8.30
8.75
9.30
10.16
11.61
13.05
14.91
17.29
2.03
13.20%
9.39%
—
16.32
EPS growth%
11.50
11.13
8.64
7.97
5.13
6.93
5.57
5.90
4.76
2.60
24.72
5.57
6.42
18
6.19
Bookvalue per sh$
9.35
9.30
8.97
9.00
8.58
8.33
9.29
10.60
11.67
13.46
2.38
9.43%
3.14%
—
5.47
FCF per share$
9.83
10.81
12.69
14.62
15.79
18.39
18.70
22.03
21.74
24.92
7.75
9.55%
11.20%
—
3.56
Dividend per sh$
9.74
11.05
11.50
12.55
14.31
17.00
17.17
18.82
19.55
20.63
5.57
7.58%
7.56%
—
24.42
Div yield (avg)%
14.09
13.72
15.98
18.90
16.27
14.22
13.33
16.19
19.13
21.79
18.75
16.19
16.08
51
22.52
Payout ratio%
18.82
18.63
19.73
19.05
20.42
21.15
21.42
19.07
16.10
17.24
11.66
19.07
19.06
49
404.9
Shares (diluted)M
435.2
440.0
423.8
426.9
410.6
463.8
499.5
482.7
477.1
510.9
419.0
4.47%
2.26%
79
22.61
Buyback yield%
7.11
5.22
2.82
1.93
0.40
2.05
0.40
1.63
3.71
3.66
9.63
2.05
2.44
21
0.290
D/E ratiox
1.670
1.916
1.831
2.112
2.333
2.486
2.847
3.205
3.563
3.771
1.405
3.205
2.409
89
30.01
Enterprise value$B
4.673
5.297
5.988
6.727
6.882
8.113
8.606
10.48
11.55
13.80
29.03
14.94%
13.10%
25
30.78
LT debt$B
27.84
28.85
29.54
32.77
36.93
39.03
39.15
44.07
41.73
47.92
15.04
5.35%
6.53%
32
Revenue
$42.18B
8.30%
1.00×
Cost of revenue
$28.51B
8.35%
1.00×
Operating expenses
$10.11B
8.10%
0.98×
Property and equipment
17.99%