21.11
Revenue$B
10.76
11.42
12.27
13.11
14.52
15.77
16.87
18.13
19.24
21.23
22.55
7.89%
7.90%
71
14.19
Revenue growth%
20.27
18.79
20.92
18.76
17.32
18.23
16.23
17.09
16.60
13.82
15.34
16.60
17.77
12
7.32
Gross margin%
10.69
10.97
12.84
10.84
10.59
9.78
6.97
8.31
5.95
7.41
6.14
7.41
10.19
34
27.42
Operating margin%
11.95
10.92
7.98
7.51
8.67
5.78
6.40
4.96
3.24
1.34
13.91
4.96
6.96
27
4.26
Net margin%
35.27
32.99
34.30
36.28
35.07
36.77
37.76
37.32
37.25
37.70
6.02
37.32
36.52
22
29.64
P/E ratio (avg)x
24.15
20.70
18.00
18.96
19.96
20.31
19.79
20.23
20.53
22.36
14.25
20.31
20.27
68
24.12
EV/EBITx
42.92
46.39
53.87
55.72
57.53
56.68
56.11
63.04
62.00
73.50
30.80
62.00
56.40
8
28.11
FCF yield (avg)%
25.70
23.81
26.73
23.81
26.74
24.87
26.97
26.79
29.20
30.11
13.16
26.97
26.74
78
16.60
FCF margin%
16.19
14.70
13.00
10.75
7.98
8.33
8.24
11.11
12.49
13.06
16.70
11.11
11.80
33
0.971
FCF / Net incomex
1.189
1.195
1.085
1.103
0.998
0.940
0.912
0.848
0.750
0.676
0.852
0.848
0.969
79
8.90
ROIC%
26.69
29.00
31.55
30.26
32.81
35.49
34.04
36.72
37.44
39.08
3.58
36.72
33.42
6
10.89
Return on equity%
26.04
27.99
26.89
26.37
26.81
26.64
28.42
27.30
29.94
27.71
22.21
27.71
27.09
59
23.86
Return on assets%
17.36
19.71
17.75
20.09
17.13
18.57
18.49
20.97
21.44
20.83
28.67
20.83
19.14
37
5.80
EPS$
8.15
8.59
8.22
7.66
8.49
8.04
8.50
7.49
7.93
8.02
6.29
(1.13%)
0.64%
—
12.10
EPS growth%
29.11
31.58
28.83
30.18
32.06
34.34
36.15
36.25
36.30
34.34
27.70
36.15
33.20
8
17.55
Bookvalue per sh$
4.66
4.44
4.68
4.44
4.75
5.04
5.26
4.80
5.07
5.01
13.73
1.07%
0.84%
—
8.08
FCF per share$
5.87
5.83
6.21
6.57
6.26
6.40
6.10
6.76
6.88
7.66
4.02
4.10%
2.23%
—
18.05
Dividend per sh$
19.35
21.86
24.90
28.78
26.77
26.89
25.87
28.77
29.45
29.69
8.29
2.09%
5.82%
—
26.39
Div yield (avg)%
31.61
29.84
32.69
32.28
29.71
28.91
29.29
28.63
27.22
29.67
16.56
28.91
29.69
70
10.77
Payout ratio%
11.91
12.72
10.23
7.32
5.33
7.83
6.46
7.78
10.35
10.50
19.19
7.83
9.03
39
1.217
Shares (diluted)B
1.722
1.856
1.824
1.748
1.987
1.886
1.930
1.984
2.209
2.427
1.180
4.08%
3.86%
37
18.46
Buyback yield%
16.01
18.86
21.79
20.89
22.28
21.62
24.53
22.75
21.61
19.44
10.44
21.62
21.61
91
0.442
D/E ratiox
1.834
1.872
1.897
1.983
2.022
2.028
2.243
2.220
2.497
2.723
0.816
2.243
2.025
68
18.57
Enterprise value$B
7.658
7.348
7.591
7.909
8.687
9.608
9.159
8.462
8.911
8.819
10.23
0.30%
1.29%
7
12.75
LT debt$B
15.09
15.01
13.55
12.47
11.69
10.49
11.52
12.78
12.05
11.27
4.835
(0.72%)
(3.74%)
48
Revenue
$21.23B
7.90%
1.00×
Cost of revenue
$12.04B
7.81%
0.99×
Operating expenses
$5.377B
8.61%
1.07×
Property and equipment
14.79%
Spread over hurdle
(3.23%)