0.108
Revenue$B
1.614
1.741
1.905
1.998
2.145
2.281
2.474
2.679
2.818
3.073
0.111
7.45%
7.50%
62
8.98
Revenue growth%
18.10
18.41
17.56
17.42
19.37
20.30
22.39
23.68
25.11
22.69
5.10
22.69
19.83
59
20.37
Gross margin%
6.48
5.51
6.70
5.44
5.30
3.52
0.76
0.40
0.40
1.85
18.75
0.76
4.41
88
8.24
Operating margin%
9.72
7.96
10.65
11.13
12.39
11.53
13.01
10.93
13.60
13.10
3.19
13.01
11.33
38
20.72
Net margin%
27.06
29.37
29.54
28.81
30.56
33.24
34.00
35.60
35.30
35.90
6.56
35.30
31.90
5
22.84
P/E ratio (avg)x
31.18
30.96
30.47
28.08
25.67
23.82
22.44
22.33
24.27
24.62
31.05
23.82
25.15
55
8.996
EV/EBITx
25.34
25.41
23.78
25.23
24.01
22.39
25.32
22.77
20.36
20.83
31.02
22.39
23.89
89
4.14
FCF yield (avg)%
31.04
28.05
26.23
29.16
28.62
27.39
30.06
28.42
27.85
28.80
3.44
28.42
28.52
88
24.00
FCF margin%
8.69
8.38
9.63
11.76
8.82
9.87
11.22
13.86
14.14
13.37
13.09
13.37
10.54
36
1.719
FCF / Net incomex
1.826
2.071
2.035
2.264
2.249
2.233
2.447
2.642
2.629
2.504
1.668
2.504
2.256
41
4.08
ROIC%
8.38
7.98
6.93
9.25
10.68
12.69
14.09
13.82
14.09
15.95
24.60
14.09
11.69
9
20.11
Return on equity%
24.40
26.14
28.22
30.89
32.64
33.43
34.41
35.38
36.24
37.03
16.66
35.38
33.04
28
23.05
Return on assets%
30.75
27.96
29.97
30.63
28.86
30.74
33.58
35.76
33.73
32.25
17.60
33.58
30.75
16
0.33
EPS$
0.77
0.81
0.86
0.97
1.17
1.15
1.20
1.27
1.48
1.57
0.36
6.09%
8.95%
—
14.41
EPS growth%
21.53
19.97
17.85
18.35
15.40
14.65
12.46
14.15
13.27
13.32
27.64
13.32
15.02
30
0.19
Bookvalue per sh$
0.23
0.26
0.24
0.24
0.23
0.24
0.24
0.24
0.24
0.22
0.38
(1.65%)
(1.47%)
—
0.25
FCF per share$
0.43
0.47
0.48
0.46
0.51
0.55
0.55
0.54
0.51
0.57
0.07
2.18%
2.88%
—
0.07
Dividend per sh$
0.41
0.46
0.45
0.52
0.50
0.59
0.67
0.67
0.70
0.81
0.44
9.85%
6.67%
—
5.96
Div yield (avg)%
17.86
15.38
14.78
13.75
14.92
16.59
14.25
16.84
15.15
18.01
21.85
16.59
15.27
48
20.51
Payout ratio%
11.56
10.26
12.98
14.58
15.51
13.08
10.52
12.80
11.90
9.29
25.88
11.90
12.35
32
3.473
Shares (diluted)B
4.457
4.986
4.989
5.772
5.779
5.910
6.563
7.630
8.641
10.45
3.645
12.59%
9.36%
19
21.97
Buyback yield%
20.92
23.41
23.41
22.31
24.95
25.53
27.90
25.78
26.19
25.39
8.32
25.78
25.17
77
1.157
D/E ratiox
0.689
0.743
0.869
0.952
0.975
1.003
0.974
1.126
1.200
1.196
1.127
1.126
0.975
23
0.935
Enterprise value$B
1.918
2.011
2.074
2.224
2.417
2.206
2.417
2.163
1.936
2.076
1.704
(2.99%)
0.80%
17
0.792
LT debt$B
0.397
0.408
0.484
0.491
0.494
0.587
0.676
0.800
0.901
0.922
2.050
13.29%
9.14%
72
Revenue
$3.073B
7.50%
1.00×
Cost of revenue
$1.833B
7.79%
1.03×
Operating expenses
$361.7M
7.41%
0.99×