2.305
Revenue$B
1.099
1.203
1.280
1.407
1.531
1.680
1.843
1.971
2.144
2.341
2.534
8.87%
8.67%
50
12.13
Revenue growth%
6.96
9.42
8.73
6.79
7.52
8.81
11.47
9.16
10.81
9.92
22.88
9.92
8.99
68
21.11
Gross margin%
13.59
11.57
11.65
12.04
11.47
9.71
8.89
10.62
7.82
5.84
20.39
8.89
11.05
22
18.67
Operating margin%
9.76
12.04
13.54
13.53
12.81
12.94
11.49
9.70
7.70
7.16
5.94
9.70
11.77
50
25.56
Net margin%
9.94
12.23
10.43
8.96
9.31
8.64
6.81
4.18
4.76
4.19
6.71
4.76
8.80
6
22.18
P/E ratio (avg)x
8.157
7.639
7.349
7.832
7.468
6.754
7.016
7.349
7.141
7.723
10.79
7.141
7.408
62
33.27
EV/EBITx
19.43
20.03
18.35
18.88
19.58
21.33
20.16
19.79
19.63
17.36
8.684
19.79
19.60
35
10.27
FCF yield (avg)%
8.52
6.32
3.75
2.68
4.55
4.49
1.62
2.86
1.14
3.59
12.56
2.86
3.67
37
12.66
FCF margin%
4.14
1.67
0.40
1.67
3.84
6.38
7.18
6.72
6.96
7.28
5.92
6.96
5.26
87
1.016
FCF / Net incomex
1.169
1.086
0.949
0.998
1.004
0.885
0.924
0.894
0.897
0.791
0.839
0.894
0.937
35
8.18
ROIC%
15.42
16.97
19.48
18.07
16.93
18.54
18.59
17.86
18.82
19.35
17.80
18.59
18.30
67
19.41
Return on equity%
19.30
16.36
14.86
14.31
12.69
10.53
10.30
8.17
5.18
2.24
25.02
8.17
11.61
29
27.59
Return on assets%
38.99
38.28
40.71
38.76
40.91
42.26
44.23
41.52
42.46
43.54
18.69
42.46
41.22
24
1.51
EPS$
1.56
1.67
1.60
1.51
1.39
1.26
1.21
1.06
1.10
0.97
1.55
(7.05%)
(5.85%)
—
10.10
EPS growth%
25.53
26.31
27.92
27.65
29.17
29.96
29.54
28.09
27.04
29.02
10.01
29.02
28.00
15
1.38
Bookvalue per sh$
1.65
1.56
1.68
1.60
1.58
1.76
1.67
1.89
1.89
2.11
0.57
5.97%
2.36%
—
0.72
FCF per share$
0.71
0.74
0.71
0.80
0.82
0.92
0.90
0.88
0.87
0.99
1.28
3.85%
4.55%
—
1.59
Dividend per sh$
0.58
0.55
0.51
0.58
0.59
0.66
0.71
0.76
0.70
0.69
1.39
3.28%
2.26%
—
26.67
Div yield (avg)%
9.65
10.14
7.60
5.21
5.18
3.28
5.38
6.66
8.01
9.06
14.57
6.66
7.13
92
26.26
Payout ratio%
1.20
3.84
1.54
3.97
1.83
4.53
6.40
4.27
6.22
8.61
21.10
6.22
4.12
27
239.6
Shares (diluted)M
210.6
198.8
218.9
230.7
219.0
238.4
236.5
233.7
258.5
268.8
236.9
4.19%
1.22%
33
10.85
Buyback yield%
13.06
14.43
15.91
18.24
20.53
20.13
20.08
17.11
15.41
15.03
12.78
17.11
16.51
21
1.298
D/E ratiox
0.300
0.298
0.292
0.284
0.310
0.334
0.310
0.359
0.342
0.391
1.248
0.342
0.310
38
1.313
Enterprise value$B
0.983
1.022
1.152
1.154
1.120
1.284
1.534
1.771
1.911
2.096
1.741
13.35%
9.40%
63
0.654
LT debt$B
1.701
1.942
2.106
2.436
2.665
2.814
2.751
2.951
3.443
3.599
2.588
6.19%
7.49%
22
Revenue
$2.341B
8.67%
1.00×
Cost of revenue
$1.157B
8.85%
1.02×
Operating expenses
$489.0M
8.22%
0.96×
Property and equipment
22.90%
Spread over hurdle
(0.21%)