0.258
Revenue$B
2.220
2.311
2.462
2.598
2.772
2.849
2.977
3.142
3.290
3.456
0.275
4.51%
5.08%
46
13.75
Revenue growth%
15.53
17.43
20.16
20.36
20.24
18.83
20.31
21.60
22.61
21.61
20.83
21.60
20.27
88
27.29
Gross margin%
13.22
12.23
9.37
6.80
9.28
7.93
7.83
7.37
8.28
8.09
21.35
7.93
8.19
18
2.39
Operating margin%
16.19
17.43
16.23
14.58
15.29
16.39
13.60
12.12
10.18
13.05
22.19
13.05
14.93
30
17.89
Net margin%
26.83
24.55
27.20
28.71
29.32
28.80
28.73
29.75
27.22
29.23
17.03
28.80
28.72
69
24.20
P/E ratio (avg)x
32.97
34.20
33.60
35.38
37.55
36.69
38.79
46.57
54.60
57.80
37.35
46.57
37.12
15
8.183
EV/EBITx
19.19
20.73
20.82
19.46
20.56
20.43
21.93
21.29
18.23
19.45
34.07
20.43
20.50
95
15.83
FCF yield (avg)%
34.25
31.69
29.55
31.81
33.06
32.70
29.93
29.41
31.30
28.71
15.87
29.93
31.50
88
10.31
FCF margin%
14.30
13.90
15.54
14.69
14.96
17.66
18.55
17.47
19.40
21.45
17.14
18.55
16.51
56
0.603
FCF / Net incomex
0.686
0.622
0.564
0.566
0.560
0.565
0.594
0.573
0.576
0.543
0.761
0.573
0.569
84
27.50
ROIC%
21.42
21.66
24.41
27.04
27.21
25.63
25.97
28.44
27.67
25.62
22.87
25.97
25.80
86
6.40
Return on equity%
29.68
30.47
30.75
30.09
29.13
30.81
32.24
30.59
28.23
29.00
24.39
30.59
30.28
55
17.65
Return on assets%
32.13
30.10
31.67
33.73
34.15
31.59
30.29
28.32
27.36
24.62
22.78
28.32
30.94
9
0.24
EPS$
0.40
0.40
0.39
0.41
0.44
0.43
0.47
0.45
0.44
0.45
0.24
0.60%
2.40%
—
3.20
EPS growth%
14.09
12.72
14.99
17.03
18.75
19.24
20.75
21.89
22.43
22.79
8.89
21.89
18.99
34
0.23
Bookvalue per sh$
0.24
0.24
0.27
0.31
0.32
0.34
0.36
0.42
0.44
0.50
0.24
9.41%
8.70%
—
0.23
FCF per share$
0.14
0.15
0.15
0.17
0.17
0.16
0.17
0.17
0.16
0.18
0.20
0.52%
1.36%
—
0.15
Dividend per sh$
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.32
(3.12%)
(1.56%)
—
5.19
Div yield (avg)%
15.06
15.35
14.14
16.93
16.27
17.35
15.16
17.43
19.12
19.65
7.32
17.43
16.60
55
7.13
Payout ratio%
5.32
7.17
7.92
9.31
8.34
8.53
8.20
10.69
11.99
9.03
5.99
9.03
8.43
55
3.264
Shares (diluted)B
4.028
4.793
5.639
6.143
5.911
6.612
6.987
8.297
9.673
9.692
3.366
10.40%
10.16%
39
29.76
Buyback yield%
22.09
23.87
21.44
19.54
18.56
20.09
21.50
19.55
20.64
17.74
11.06
20.09
20.36
23
0.508
D/E ratiox
0.227
0.230
0.215
0.239
0.233
0.220
0.235
0.267
0.255
0.259
1.376
0.255
0.234
89
0.448
Enterprise value$B
1.522
1.356
1.438
1.376
1.309
1.450
1.314
1.374
1.511
1.362
1.513
0.79%
(0.57%)
14
2.131
LT debt$B
0.515
0.466
0.510
0.497
0.471
0.489
0.466
0.509
0.475
0.534
1.747
2.57%
1.31%
81
Revenue
$3.456B
5.08%
1.00×
Cost of revenue
$2.262B
5.33%
1.02×
Operating expenses
$348.0M
4.50%
0.95×
Property and equipment
15.63%
Spread over hurdle
(0.15%)