59.59
Revenue$B
47.25
52.09
55.74
60.99
67.03
72.72
78.64
85.43
93.69
103.5
66.71
9.07%
9.26%
60
4.78
Revenue growth%
28.16
28.64
30.46
31.52
29.32
31.13
29.89
29.11
27.57
24.95
19.36
29.11
29.21
11
2.89
Gross margin%
30.64
30.76
32.26
34.04
31.54
33.45
30.81
28.91
31.64
32.87
13.00
31.64
31.59
12
25.97
Operating margin%
15.46
16.16
16.06
14.76
15.17
16.22
17.66
16.90
17.98
16.27
7.39
16.90
16.19
51
13.07
Net margin%
19.87
22.62
23.88
23.76
23.64
21.72
21.06
21.89
24.16
26.00
24.41
21.89
23.13
17
31.72
P/E ratio (avg)x
16.74
14.66
13.53
12.36
13.26
13.66
13.57
11.61
10.84
9.593
33.21
11.61
13.39
40
8.145
EV/EBITx
25.99
27.01
28.48
24.95
24.33
20.59
18.82
19.32
19.38
20.35
33.94
19.38
22.46
41
3.75
FCF yield (avg)%
13.35
10.39
12.00
12.79
12.99
12.67
13.36
15.75
14.32
11.81
21.88
13.36
12.89
68
11.31
FCF margin%
18.13
17.77
18.95
20.98
23.28
23.10
24.17
25.68
24.74
27.12
14.15
24.74
23.19
34
1.733
FCF / Net incomex
1.510
1.744
1.803
1.738
1.943
1.922
2.117
2.089
2.436
2.496
1.782
2.117
1.932
63
20.59
ROIC%
7.14
5.67
8.50
8.90
9.77
7.44
9.59
8.95
11.30
8.71
15.94
8.95
8.81
47
16.91
Return on equity%
5.82
6.41
7.75
6.06
5.29
3.38
1.81
4.16
2.40
4.33
16.03
3.38
4.81
57
17.47
Return on assets%
1.66
0.40
1.59
0.40
0.40
1.43
1.14
0.40
0.40
1.57
27.85
1.14
0.77
51
1.78
EPS$
10.65
12.02
11.43
10.80
9.98
9.95
9.09
10.25
10.63
10.94
1.98
1.85%
1.40%
—
22.56
EPS growth%
17.46
17.57
15.32
15.02
12.28
11.00
11.18
13.95
12.66
9.83
17.10
11.18
13.30
83
1.56
Bookvalue per sh$
9.40
9.13
9.72
10.15
10.54
11.89
13.43
14.93
15.94
17.74
10.55
10.97%
7.51%
—
9.73
FCF per share$
4.23
3.75
3.42
3.58
3.84
3.59
3.97
3.64
3.38
3.14
7.69
(3.94%)
(3.25%)
—
1.95
Dividend per sh$
4.39
4.35
4.21
4.14
3.85
3.64
3.19
2.80
2.76
2.76
6.27
(6.44%)
(5.18%)
—
17.83
Div yield (avg)%
14.11
12.28
14.89
13.15
13.50
12.61
10.49
11.73
14.22
12.07
4.18
12.07
12.88
69
2.90
Payout ratio%
28.94
31.11
28.96
27.96
29.73
29.49
31.04
31.91
34.47
34.42
29.08
31.91
30.39
28
2.321
Shares (diluted)B
3.093
3.181
3.022
2.767
3.113
2.848
3.105
3.286
3.604
3.219
2.375
0.67%
1.27%
76
8.10
Buyback yield%
25.75
26.88
25.24
23.78
24.56
23.37
24.86
26.31
24.20
24.19
29.94
24.20
24.71
10
1.056
D/E ratiox
1.156
1.233
1.245
1.386
1.462
1.643
1.486
1.385
1.485
1.451
0.285
1.485
1.419
7
27.42
Enterprise value$B
45.25
51.15
52.39
56.35
54.90
57.87
61.27
67.05
76.85
79.49
19.90
7.69%
6.53%
51
45.42
LT debt$B
34.66
36.94
38.81
44.55
50.20
59.70
61.53
69.61
71.69
84.67
9.229
11.02%
11.34%
41
Revenue
$103.5B
9.26%
1.00×
Cost of revenue
$71.71B
9.15%
0.99×
Operating expenses
$20.35B
9.80%
1.05×
Property and equipment
17.47%