4.132
Revenue$B
4.298
4.475
4.652
4.664
4.868
5.043
5.242
5.458
5.715
5.742
4.562
3.36%
3.37%
53
24.28
Revenue growth%
16.57
18.69
16.46
15.29
15.34
14.20
14.68
14.02
13.61
16.55
6.05
14.20
15.31
45
23.98
Gross margin%
10.49
11.03
13.69
12.25
12.67
13.61
10.89
10.74
12.29
9.58
26.23
10.89
11.64
93
15.62
Operating margin%
6.91
6.23
8.56
9.01
6.06
8.53
6.61
8.48
9.89
8.36
20.24
8.48
8.42
76
20.73
Net margin%
22.32
22.37
21.72
19.82
21.94
19.21
16.44
15.26
18.15
19.34
29.77
18.15
19.58
39
21.60
P/E ratio (avg)x
42.49
47.43
46.29
48.50
51.92
54.61
53.54
58.69
53.84
55.46
11.22
54.61
52.73
57
8.957
EV/EBITx
39.74
43.35
44.68
43.08
41.37
43.23
47.01
46.38
47.66
46.22
16.23
46.38
44.01
66
6.79
FCF yield (avg)%
13.29
11.10
13.89
12.84
15.50
13.18
13.71
14.01
12.21
12.66
23.05
13.18
13.24
69
21.15
FCF margin%
17.45
18.64
16.33
16.61
14.28
16.56
18.12
16.57
15.83
14.03
17.14
16.56
16.56
19
1.314
FCF / Net incomex
0.916
1.000
1.001
0.982
1.085
1.175
1.305
1.440
1.509
1.529
1.125
1.440
1.130
24
25.66
ROIC%
29.43
27.34
26.13
26.00
27.75
27.00
24.06
21.84
22.72
20.72
22.82
22.72
26.06
5
2.98
Return on equity%
28.03
27.10
26.62
26.25
27.25
26.18
24.66
22.23
21.12
19.46
19.70
22.23
26.21
27
11.74
Return on assets%
1.77
1.72
3.25
2.52
3.60
6.38
6.52
7.42
6.61
7.40
24.75
6.61
4.99
34
0.32
EPS$
0.14
0.16
0.18
0.17
0.17
0.16
0.17
0.16
0.15
0.16
0.34
(1.13%)
0.87%
—
6.11
EPS growth%
9.50
11.32
9.65
7.03
8.27
10.31
11.64
10.29
10.58
8.18
20.94
10.31
9.97
30
0.16
Bookvalue per sh$
0.55
0.61
0.59
0.57
0.61
0.69
0.72
0.73
0.77
0.87
0.47
7.23%
4.17%
—
0.09
FCF per share$
0.35
0.35
0.38
0.38
0.38
0.40
0.40
0.38
0.37
0.42
0.19
2.08%
3.03%
—
0.15
Dividend per sh$
0.20
0.22
0.23
0.23
0.28
0.26
0.25
0.24
0.23
0.27
0.08
(0.12%)
3.71%
—
15.77
Div yield (avg)%
10.08
11.11
13.34
15.71
17.54
17.78
20.07
19.02
21.96
22.59
18.40
20.07
17.66
90
5.77
Payout ratio%
1.94
0.40
0.40
2.22
1.89
1.24
3.98
6.62
7.52
7.15
21.98
6.62
2.08
36
3.716
Shares (diluted)B
4.061
4.322
4.945
5.221
5.271
5.778
6.440
6.569
7.567
7.580
3.574
7.54%
8.08%
37
4.83
Buyback yield%
15.79
16.09
17.78
15.39
17.81
20.46
18.59
20.52
18.26
15.84
13.93
18.59
17.80
63
0.436
D/E ratiox
1.599
1.700
1.598
1.804
1.831
1.793
1.901
2.030
2.198
2.286
0.277
2.030
1.818
50
3.762
Enterprise value$B
0.397
0.462
0.525
0.609
0.718
0.755
0.845
0.910
0.979
1.029
1.350
7.45%
10.77%
85
3.932
LT debt$B
1.509
1.605
1.885
2.126
2.288
2.407
2.280
2.532
2.473
2.615
1.022
2.71%
5.99%
88
Revenue
$5.742B
3.37%
1.00×
Cost of revenue
$3.794B
3.40%
1.00×
Operating expenses
$1.319B
3.03%
0.97×
Property and equipment
13.31%
Spread over hurdle
(5.67%)