1.300
Revenue$B
1.770
1.960
2.166
2.306
2.455
2.634
2.806
3.104
3.422
3.771
1.345
8.96%
8.55%
57
22.85
Revenue growth%
27.33
27.75
30.19
30.84
29.86
30.62
31.15
30.32
30.65
27.84
8.13
30.62
30.25
66
15.28
Gross margin%
10.54
11.94
13.32
10.75
13.45
11.89
12.91
9.97
12.27
14.83
14.40
12.27
12.11
24
23.32
Operating margin%
1.55
1.43
0.40
2.95
3.82
2.55
3.99
5.03
2.75
1.63
21.47
2.75
2.65
89
4.64
Net margin%
21.21
22.99
20.93
20.40
20.97
22.45
19.72
21.38
22.50
20.39
20.77
21.38
21.09
68
33.86
P/E ratio (avg)x
13.90
14.36
13.89
16.08
16.71
17.21
16.97
16.34
15.97
16.63
17.51
16.63
16.21
48
8.928
EV/EBITx
16.00
15.48
15.93
14.65
13.75
13.03
12.96
12.35
12.59
10.75
9.384
12.59
13.39
92
18.48
FCF yield (avg)%
28.28
28.20
26.89
28.80
29.73
29.73
27.32
29.72
31.57
29.28
20.59
29.72
29.04
83
22.13
FCF margin%
11.23
14.07
12.15
9.48
10.04
11.03
13.69
11.43
11.54
13.50
7.21
11.54
11.49
22
1.220
FCF / Net incomex
1.300
1.440
1.443
1.523
1.718
1.906
2.067
1.978
2.205
2.340
0.518
2.067
1.812
74
26.23
ROIC%
27.31
26.44
29.15
30.63
30.37
31.98
34.37
36.83
35.28
37.61
29.25
35.28
31.31
78
18.57
Return on equity%
21.78
20.75
18.78
20.68
20.11
19.49
17.01
15.34
16.22
17.70
24.87
17.01
19.14
6
26.25
Return on assets%
18.97
18.33
19.96
17.50
17.45
18.49
17.58
19.41
22.13
23.44
10.22
19.41
18.73
86
1.54
EPS$
0.48
0.49
0.49
0.48
0.58
0.60
0.63
0.65
0.65
0.76
1.69
5.68%
5.36%
—
29.72
EPS growth%
9.88
9.56
8.90
8.61
11.06
8.73
9.94
7.09
9.94
8.61
22.31
8.73
9.23
79
0.53
Bookvalue per sh$
1.82
1.77
1.87
2.15
2.36
2.47
2.67
2.99
3.21
3.41
0.69
7.67%
5.81%
—
1.50
FCF per share$
1.80
1.64
1.62
1.66
1.81
1.94
1.96
1.91
1.72
1.55
0.65
(3.10%)
(0.62%)
—
0.59
Dividend per sh$
0.85
0.95
1.06
1.05
0.99
1.03
1.00
1.15
1.11
1.12
0.94
2.68%
2.38%
—
2.22
Div yield (avg)%
14.85
14.45
14.54
16.44
14.06
12.81
14.55
15.88
15.40
14.99
16.23
14.99
14.70
17
10.27
Payout ratio%
24.87
25.18
23.37
22.54
20.01
20.14
21.26
20.34
21.47
19.15
18.67
20.34
21.37
86
1.250
Shares (diluted)B
1.784
1.985
2.007
2.073
2.211
2.319
2.650
2.735
2.543
2.882
1.217
5.44%
4.89%
90
2.85
Buyback yield%
22.46
24.07
23.38
25.04
22.48
23.78
21.00
23.04
21.31
21.08
29.44
21.31
22.76
68
0.787
D/E ratiox
0.585
0.589
0.592
0.580
0.557
0.606
0.619
0.629
0.615
0.658
0.180
0.619
0.599
89
2.932
Enterprise value$B
1.893
1.693
1.640
1.677
1.493
1.482
1.364
1.448
1.282
1.128
1.899
(5.46%)
(5.52%)
11
2.325
LT debt$B
0.983
0.922
1.004
0.998
0.909
0.869
0.931
0.953
0.856
0.875
1.265
(0.75%)
(0.22%)
63
Revenue
$3.771B
8.55%
1.00×
Cost of revenue
$1.999B
8.60%
1.01×
Operating expenses
$623.1M
8.54%
1.00×
Goodwill & intangibles
16.74%
Property and equipment
14.95%
Spread over hurdle
15.81%