11.38
Revenue$B
71.64
72.56
76.01
79.35
82.18
85.02
88.31
90.70
93.72
96.49
12.28
3.26%
3.54%
31
9.98
Revenue growth%
16.88
15.68
18.60
19.47
19.31
18.52
17.41
18.08
15.51
16.59
23.88
17.41
17.74
25
8.80
Gross margin%
24.63
24.26
25.79
28.74
29.84
28.84
30.37
27.58
28.75
29.10
19.28
28.84
28.74
74
6.74
Operating margin%
1.40
3.49
6.47
7.70
6.63
6.81
4.92
3.21
2.72
3.08
15.11
3.21
4.21
47
28.19
Net margin%
10.55
7.67
9.54
12.44
13.54
12.05
10.38
11.44
13.53
12.36
27.47
12.05
11.75
75
33.91
P/E ratio (avg)x
6.789
6.590
6.645
6.673
7.576
8.278
8.487
9.427
9.261
9.317
35.73
9.261
7.927
8
15.33
EV/EBITx
35.33
31.95
35.55
37.05
40.08
37.44
37.81
37.49
33.68
30.06
10.34
37.44
36.30
28
14.00
FCF yield (avg)%
15.88
16.32
15.86
18.56
18.65
16.23
17.46
18.09
17.10
19.20
2.31
17.46
17.28
26
11.20
FCF margin%
15.68
13.75
13.60
11.02
9.58
8.96
10.91
11.48
10.14
8.78
28.03
10.14
10.97
35
0.218
FCF / Net incomex
1.621
1.739
1.656
1.811
1.893
2.220
2.460
2.482
2.382
2.564
0.114
2.460
2.056
48
19.55
ROIC%
25.13
23.77
21.41
21.06
20.85
23.85
21.60
19.30
22.26
22.07
2.03
22.07
21.84
86
13.12
Return on equity%
26.96
29.21
29.41
28.60
25.69
23.81
25.55
26.18
28.99
31.77
29.61
26.18
27.78
48
27.81
Return on assets%
14.20
13.48
12.67
12.46
15.05
14.14
16.66
19.48
21.12
21.44
21.26
19.48
14.62
39
13.04
EPS$
6.69
6.10
6.89
6.85
7.02
6.86
6.87
7.66
8.69
9.81
14.20
6.92%
3.90%
—
23.97
EPS growth%
4.53
2.16
2.65
0.40
1.31
0.40
0.40
2.60
3.38
5.76
21.25
2.60
2.38
85
15.40
Bookvalue per sh$
15.04
13.51
13.54
14.28
15.28
14.00
12.94
12.37
11.53
12.66
6.81
(3.69%)
(0.88%)
—
16.48
FCF per share$
21.18
21.42
25.01
25.83
25.62
25.52
25.35
25.22
28.27
32.18
13.82
4.66%
4.77%
—
16.59
Dividend per sh$
14.19
13.40
13.62
13.17
14.83
14.27
15.48
14.52
15.97
18.17
6.77
4.15%
3.77%
—
5.29
Div yield (avg)%
19.66
18.64
16.62
14.16
11.29
9.68
10.74
10.64
11.18
11.33
17.75
10.74
11.31
62
4.85
Payout ratio%
20.29
18.48
17.71
17.48
17.27
17.33
16.43
14.69
13.80
11.72
17.52
14.69
17.30
61
6.317
Shares (diluted)B
12.09
14.30
17.15
18.89
18.33
17.88
19.45
22.51
23.20
27.25
6.600
8.25%
8.93%
23
3.47
Buyback yield%
0.40
2.70
3.38
6.04
3.66
1.92
0.40
0.40
0.40
0.40
14.14
0.40
1.16
41
0.978
D/E ratiox
0.489
0.521
0.576
0.675
0.678
0.638
0.703
0.742
0.823
0.778
1.389
0.742
0.677
55
113.2
Enterprise value$B
13.66
13.52
13.20
13.93
15.10
16.64
16.09
18.71
18.88
20.33
8.600
6.13%
5.80%
53
75.74
LT debt$B
43.23
47.17
43.35
46.16
42.94
39.98
37.77
35.12
33.48
37.67
69.89
(2.59%)
(1.89%)
20
Revenue
$96.49B
3.54%
1.00×
Cost of revenue
$66.66B
3.40%
0.99×
Operating expenses
$17.36B
4.02%
1.05×
Property and equipment
14.38%
Spread over hurdle
(9.09%)