0.720
Revenue$B
2.230
2.307
2.403
2.576
2.669
2.827
3.007
3.101
3.279
3.489
0.764
5.50%
5.29%
41
5.44
Revenue growth%
22.68
24.52
25.57
28.05
30.53
32.60
35.06
35.57
32.69
32.04
29.52
32.69
31.28
69
4.27
Gross margin%
10.33
12.78
14.68
16.85
15.87
17.67
16.44
15.67
18.00
18.40
27.47
17.67
16.16
58
23.58
Operating margin%
3.76
6.45
3.91
5.75
4.29
5.46
7.02
7.48
6.43
4.63
13.31
6.43
5.61
24
24.11
Net margin%
20.51
20.97
21.89
22.37
24.39
26.07
26.56
29.08
31.20
31.86
20.20
29.08
25.23
67
16.12
P/E ratio (avg)x
26.68
31.59
30.81
34.90
38.22
45.58
46.88
48.51
48.29
54.70
24.12
48.29
41.90
34
13.33
EV/EBITx
28.71
26.77
29.69
31.83
30.97
27.54
28.70
25.50
28.15
28.71
13.48
28.15
28.70
22
22.34
FCF yield (avg)%
32.38
32.37
29.81
32.70
30.32
29.32
27.35
25.78
26.88
25.48
10.95
26.88
29.56
36
4.71
FCF margin%
16.15
16.19
17.62
15.36
14.39
15.23
13.30
13.78
15.21
14.75
16.92
14.75
15.22
79
1.545
FCF / Net incomex
1.609
1.847
1.816
1.966
2.299
2.616
3.123
3.670
4.134
4.408
0.838
3.670
2.457
63
7.56
ROIC%
21.41
19.06
21.08
21.68
21.27
18.80
19.87
17.96
19.64
17.97
14.59
18.80
19.75
33
15.95
Return on equity%
33.32
34.38
34.06
33.73
31.62
32.13
30.38
29.61
27.95
29.67
20.02
29.67
31.88
64
7.22
Return on assets%
21.17
21.05
21.82
20.50
21.34
21.53
19.62
22.51
22.18
19.40
26.42
21.53
21.26
68
1.34
EPS$
1.73
1.85
1.67
1.48
1.45
1.31
1.30
1.33
1.26
1.13
1.49
(4.86%)
(4.65%)
—
10.99
EPS growth%
18.47
17.05
17.90
16.55
17.24
14.87
13.59
12.64
10.64
10.40
22.73
12.64
15.71
43
2.46
Bookvalue per sh$
2.21
2.08
2.38
2.72
2.90
3.18
2.94
3.14
2.90
3.29
1.32
2.58%
4.42%
—
3.95
FCF per share$
1.37
1.30
1.14
0.97
0.94
0.97
0.90
0.84
0.79
0.79
3.26
(3.41%)
(4.86%)
—
2.31
Dividend per sh$
2.87
3.30
3.41
3.42
3.80
3.95
3.99
3.89
3.58
3.60
2.14
(1.04%)
3.40%
—
6.03
Div yield (avg)%
5.30
4.42
2.32
3.67
4.31
5.43
7.70
6.68
7.83
10.42
18.74
7.70
5.37
36
29.44
Payout ratio%
14.64
14.20
12.48
13.33
10.35
11.50
9.13
10.83
8.37
7.36
15.08
9.13
11.17
46
0.247
Shares (diluted)B
0.385
0.434
0.518
0.594
0.683
0.802
0.910
0.965
1.085
1.205
0.258
12.01%
12.55%
57
11.55
Buyback yield%
27.09
27.21
24.60
25.63
25.18
23.35
26.33
24.93
25.32
25.77
12.73
25.32
25.47
56
0.724
D/E ratiox
1.676
1.681
1.991
2.109
2.201
2.393
2.444
2.575
3.041
3.576
1.473
2.575
2.297
31
1.406
Enterprise value$B
0.989
1.029
0.990
1.144
1.328
1.513
1.692
1.762
1.729
1.714
1.246
5.23%
7.36%
85
0.693
LT debt$B
3.743
3.794
3.938
4.186
4.512
4.392
4.355
4.348
4.844
4.887
1.181
1.61%
2.60%
68
Revenue
$3.489B
5.29%
1.00×
Cost of revenue
$2.230B
5.55%
1.03×
Operating expenses
$545.1M
5.16%
0.99×
Property and equipment
17.14%
Spread over hurdle
27.25%