0.667
Revenue$B
1.729
1.739
1.728
1.768
1.791
1.824
1.875
1.893
1.958
1.951
0.738
1.73%
1.32%
57
16.78
Revenue growth%
3.36
5.10
2.49
0.46
0.40
2.97
1.67
4.03
6.21
8.38
15.00
4.03
3.16
38
13.43
Gross margin%
5.11
2.59
0.40
2.97
5.33
7.35
5.66
5.61
6.53
9.53
12.07
6.53
5.47
48
28.26
Operating margin%
19.83
18.61
21.31
21.77
24.00
24.93
26.82
27.24
24.66
22.43
12.32
24.93
23.22
84
4.34
Net margin%
10.25
8.68
8.78
7.30
8.38
8.20
9.67
12.12
11.40
10.90
16.12
10.90
9.23
12
17.73
P/E ratio (avg)x
12.05
11.19
10.13
8.953
8.518
9.064
9.660
9.859
8.932
8.300
29.38
9.064
9.362
55
31.93
EV/EBITx
20.76
19.29
21.36
23.63
25.96
24.13
22.78
23.18
23.16
21.92
20.04
23.16
22.97
94
12.75
FCF yield (avg)%
26.53
29.01
27.36
30.27
30.08
29.67
28.86
29.46
30.81
28.05
17.92
29.46
29.23
81
20.42
FCF margin%
3.90
4.37
6.56
4.78
5.68
7.90
6.11
4.10
6.56
5.00
6.16
6.11
5.34
54
1.766
FCF / Net incomex
1.262
1.106
0.964
1.011
0.956
1.022
0.988
0.917
0.909
0.952
1.442
0.952
0.976
8
18.53
ROIC%
14.73
13.46
14.07
12.87
11.68
11.78
10.64
9.08
6.86
9.30
11.36
9.30
11.73
19
2.70
Return on equity%
4.86
7.03
4.28
4.64
7.43
8.31
8.73
11.16
10.53
10.52
24.41
10.52
7.87
9
6.31
Return on assets%
10.10
10.00
8.25
5.62
3.36
0.53
0.40
0.40
2.49
0.40
19.93
0.40
2.93
29
5.66
EPS$
4.51
4.56
4.67
4.57
4.27
4.05
3.89
3.95
3.73
3.81
6.14
(2.25%)
(1.56%)
—
6.74
EPS growth%
23.03
20.69
23.00
24.40
25.24
24.92
22.01
23.81
24.25
23.07
2.91
23.81
23.44
41
6.02
Bookvalue per sh$
5.86
6.89
7.37
8.67
8.52
9.67
9.52
9.46
11.02
12.96
7.71
8.76%
8.33%
—
2.75
FCF per share$
2.81
2.67
2.66
2.74
2.67
2.73
2.72
2.78
3.06
3.09
4.11
3.01%
1.21%
—
7.25
Dividend per sh$
4.78
5.29
5.70
5.35
5.09
5.10
4.83
4.80
4.89
5.31
6.36
0.87%
1.67%
—
7.52
Div yield (avg)%
26.23
29.01
31.40
33.95
35.37
34.80
35.40
38.35
37.70
36.54
14.99
36.54
35.08
76
28.63
Payout ratio%
11.89
12.41
11.11
13.29
13.72
10.77
11.22
9.26
8.63
10.81
11.31
10.77
11.16
58
65.91
Shares (diluted)M
75.05
81.54
87.99
80.98
89.17
97.14
99.18
105.1
116.3
106.3
65.66
3.58%
3.91%
66
3.84
Buyback yield%
4.74
6.44
4.93
2.42
4.58
4.79
3.41
4.62
6.18
4.54
19.95
4.62
4.68
56
0.244
D/E ratiox
0.418
0.416
0.472
0.522
0.551
0.600
0.713
0.744
0.831
0.867
0.549
0.744
0.575
22
0.391
Enterprise value$B
0.919
0.890
0.983
1.019
1.175
1.348
1.572
1.643
1.626
1.830
0.253
9.26%
6.57%
9
0.978
LT debt$B
1.883
1.897
1.957
1.815
1.990
2.187
2.164
2.243
2.358
2.546
0.560
5.05%
2.70%
56
Revenue
$1.951B
1.32%
1.00×
Cost of revenue
$1.291B
1.20%
0.99×
Operating expenses
$471.5M
2.10%
1.08×
Property and equipment
23.04%
Spread over hurdle
(5.88%)