0.919
Revenue$B
7.732
8.402
8.901
9.492
10.31
11.07
12.14
12.91
13.71
14.67
1.001
7.31%
7.17%
73
19.42
Revenue growth%
28.07
28.47
31.31
31.11
28.73
27.67
26.10
28.30
26.10
28.60
3.32
27.67
28.38
46
23.56
Gross margin%
15.04
16.13
13.89
15.64
12.70
14.84
12.33
14.50
12.66
9.89
7.32
12.66
14.20
87
3.00
Operating margin%
16.74
16.09
16.58
15.81
16.27
17.65
16.43
15.66
15.06
18.02
24.76
16.43
16.35
93
13.08
Net margin%
34.49
34.87
34.71
36.26
36.51
34.40
36.28
34.93
35.03
32.61
10.34
34.93
34.90
21
31.49
P/E ratio (avg)x
49.52
50.15
52.13
54.24
55.92
55.14
55.31
58.23
56.50
67.65
27.21
56.50
55.22
60
21.20
EV/EBITx
54.64
58.54
61.46
61.19
60.27
53.89
56.47
54.47
49.72
45.63
15.44
53.89
55.56
30
5.19
FCF yield (avg)%
30.79
28.39
30.82
31.04
32.85
31.70
30.71
31.52
33.31
33.49
18.77
31.70
31.28
66
20.37
FCF margin%
0.40
0.40
0.40
0.40
0.43
0.40
0.40
2.28
0.40
0.40
9.65
0.40
0.40
56
1.179
FCF / Net incomex
0.420
0.464
0.481
0.567
0.663
0.710
0.828
0.904
0.992
1.135
1.641
0.904
0.687
51
6.22
ROIC%
25.81
25.83
27.17
26.81
27.41
25.67
27.47
26.90
26.00
24.37
22.46
26.00
26.40
73
7.69
Return on equity%
9.48
9.37
9.92
11.78
9.92
11.56
13.56
15.47
15.65
17.35
11.08
15.47
11.67
8
11.58
Return on assets%
0.40
0.40
0.40
2.25
3.89
1.66
1.12
0.84
0.40
0.40
10.34
0.84
0.62
37
1.00
EPS$
4.76
4.98
5.21
5.95
5.66
5.34
5.30
4.97
5.47
5.42
1.10
(0.87%)
1.14%
—
20.45
EPS growth%
15.38
13.64
13.60
10.67
12.63
10.58
12.73
15.24
14.44
12.61
18.46
12.73
13.17
28
3.89
Bookvalue per sh$
5.73
6.59
7.23
8.44
8.25
9.62
10.90
11.83
12.40
13.63
4.03
10.55%
10.90%
—
1.34
FCF per share$
1.74
1.72
1.84
1.83
1.76
1.94
2.01
2.09
2.27
2.44
0.90
6.76%
3.30%
—
1.43
Dividend per sh$
1.54
1.55
1.70
1.81
1.94
2.07
1.94
1.83
1.59
1.53
5.69
(4.64%)
(0.43%)
—
4.59
Div yield (avg)%
13.14
14.37
12.64
12.83
13.25
10.80
8.17
6.26
5.30
5.92
23.23
6.26
11.72
17
6.35
Payout ratio%
10.78
13.18
13.96
12.89
14.02
11.84
9.79
12.36
13.90
13.31
15.74
12.36
13.04
92
0.717
Shares (diluted)B
0.834
0.906
1.030
1.072
1.246
1.271
1.279
1.255
1.396
1.403
0.718
2.39%
6.27%
26
28.16
Buyback yield%
16.54
16.15
18.15
15.42
15.60
12.88
10.75
8.52
9.08
10.32
2.23
10.32
14.15
23
0.179
D/E ratiox
1.803
1.981
1.986
1.811
1.620
1.547
1.587
1.661
1.720
1.789
1.383
1.661
1.754
55
3.522
Enterprise value$B
2.602
2.776
2.853
2.780
2.553
2.298
2.266
2.223
2.192
2.303
13.18
(2.04%)
(1.38%)
31
1.655
LT debt$B
8.335
8.256
9.063
9.474
10.04
10.82
11.97
11.74
13.21
13.54
4.754
6.17%
6.60%
56
Revenue
$14.67B
7.17%
1.00×
Cost of revenue
$7.107B
7.41%
1.02×
Operating expenses
$2.872B
6.77%
0.96×
Property and equipment
17.82%
Spread over hurdle
(2.16%)