5.817
Revenue$B
21.11
22.62
24.31
26.21
27.86
30.51
33.49
36.30
40.04
43.14
6.445
9.14%
8.54%
29
10.34
Revenue growth%
9.86
10.18
7.78
7.53
4.58
2.68
3.76
2.97
1.04
0.40
3.89
2.68
4.17
84
24.55
Gross margin%
14.20
15.09
17.53
15.06
13.63
13.17
13.35
14.41
15.52
18.02
26.74
14.41
14.74
22
8.77
Operating margin%
22.81
22.86
22.11
24.45
23.06
25.40
24.11
24.39
22.11
24.97
13.55
24.39
23.58
58
10.66
Net margin%
18.24
17.70
14.93
12.40
15.16
13.54
14.70
16.82
18.67
20.88
18.06
16.82
15.99
61
31.32
P/E ratio (avg)x
18.64
18.70
20.51
18.69
20.89
21.37
20.45
19.76
20.16
18.81
20.20
20.16
19.96
92
20.41
EV/EBITx
29.98
31.59
29.62
30.84
29.09
30.09
28.81
27.71
30.87
33.18
8.853
30.09
30.04
19
9.80
FCF yield (avg)%
5.23
2.97
0.40
3.00
5.92
8.28
10.15
7.38
5.88
7.30
3.38
7.38
5.90
32
28.70
FCF margin%
24.29
21.83
22.71
22.33
23.23
20.96
22.64
23.52
22.72
19.95
11.13
22.64
22.68
68
0.953
FCF / Net incomex
1.020
1.105
1.156
1.349
1.439
1.698
1.851
2.147
2.067
2.311
0.385
2.067
1.568
43
6.04
ROIC%
17.63
16.60
14.52
15.65
17.57
20.40
21.47
23.37
24.48
25.84
15.43
23.37
19.02
67
22.75
Return on equity%
20.38
23.23
25.49
24.63
22.74
23.12
23.65
22.95
20.36
21.22
14.88
22.95
23.03
62
9.42
Return on assets%
6.06
4.20
1.23
0.40
0.40
2.05
4.01
3.71
0.79
0.40
23.81
2.05
1.64
72
2.99
EPS$
4.70
4.79
4.82
5.52
5.36
5.84
5.86
6.52
6.71
6.55
3.30
4.11%
3.96%
—
10.69
EPS growth%
18.30
17.46
18.61
19.93
21.95
22.68
24.16
23.36
24.35
22.88
2.50
23.36
22.31
30
1.52
Bookvalue per sh$
1.51
1.40
1.52
1.39
1.37
1.47
1.30
1.39
1.34
1.33
2.42
(0.50%)
(1.43%)
—
4.54
FCF per share$
5.04
4.82
4.57
4.88
5.73
5.92
6.39
6.47
7.48
7.25
2.17
4.83%
4.26%
—
1.32
Dividend per sh$
4.99
5.40
4.75
4.53
3.88
4.07
3.94
3.84
3.29
3.56
4.67
(1.66%)
(3.55%)
—
9.31
Div yield (avg)%
9.02
8.50
10.31
9.75
10.51
8.10
9.07
9.67
7.01
8.43
14.84
8.43
9.05
23
29.91
Payout ratio%
30.14
28.93
30.53
33.18
32.25
32.78
33.28
33.17
35.70
37.62
15.38
33.28
32.97
74
1.529
Shares (diluted)B
1.413
1.526
1.469
1.575
1.413
1.303
1.398
1.388
1.311
1.274
1.491
(2.05%)
(1.46%)
10
15.92
Buyback yield%
2.64
4.13
3.63
1.77
3.07
0.40
0.40
0.40
0.40
1.26
24.43
0.40
1.51
89
0.779
D/E ratiox
1.198
1.327
1.479
1.368
1.300
1.353
1.440
1.372
1.461
1.456
1.577
1.440
1.370
35
15.45
Enterprise value$B
5.164
5.061
5.053
5.558
6.679
8.004
9.114
9.041
9.640
11.49
13.95
11.45%
9.66%
28
5.055
LT debt$B
4.676
5.281
6.305
6.781
7.707
7.816
7.822
8.899
9.652
10.39
14.28
6.16%
9.19%
13
Revenue
$43.14B
8.54%
1.00×
Cost of revenue
$26.84B
8.85%
1.03×
Operating expenses
$10.11B
8.17%
0.97×
Property and equipment
17.26%