1.133
Revenue$B
0.984
1.050
1.135
1.205
1.297
1.372
1.490
1.620
1.772
1.928
1.230
8.26%
7.91%
71
8.33
Revenue growth%
29.60
27.56
26.44
26.61
24.19
25.00
23.02
21.01
19.50
17.96
16.65
21.01
24.59
13
2.12
Gross margin%
3.50
4.83
6.12
5.87
4.56
2.52
2.67
3.54
1.45
4.04
9.69
2.67
3.79
27
17.27
Operating margin%
23.82
26.15
27.68
25.31
22.55
23.76
26.59
25.95
27.72
25.13
9.48
25.95
25.63
85
10.99
Net margin%
23.07
26.00
26.22
25.03
24.55
25.65
23.42
20.92
20.94
21.92
18.78
21.92
23.99
65
12.23
P/E ratio (avg)x
23.01
22.11
24.14
27.01
29.97
32.61
35.34
33.85
33.62
36.51
9.453
33.85
31.29
36
19.44
EV/EBITx
40.26
39.82
39.75
41.29
42.77
45.98
47.44
49.10
54.24
51.49
21.99
49.10
44.37
46
16.91
FCF yield (avg)%
0.40
1.34
3.40
2.66
3.88
3.58
5.66
5.65
5.25
5.23
24.06
5.25
3.73
85
9.99
FCF margin%
23.35
24.46
25.06
25.60
23.61
21.95
24.33
26.57
28.36
31.02
9.01
26.57
24.76
17
1.118
FCF / Net incomex
1.102
1.092
1.096
1.045
1.190
1.215
1.252
1.231
1.187
1.182
0.568
1.215
1.185
11
26.99
ROIC%
1.70
1.49
0.40
0.40
0.40
0.40
0.40
2.95
2.45
3.91
17.54
2.45
0.94
57
15.59
Return on equity%
5.64
3.20
0.55
0.40
0.40
3.28
4.65
5.21
5.01
6.83
12.88
5.01
3.97
57
24.41
Return on assets%
5.63
3.06
1.17
0.40
1.23
0.40
1.38
3.04
2.50
0.40
19.15
1.38
1.31
62
11.00
EPS$
7.76
7.26
7.68
8.33
7.82
8.22
7.56
7.80
7.14
7.62
11.48
(0.52%)
(0.64%)
—
16.88
EPS growth%
5.70
7.43
10.38
11.54
13.49
14.06
16.20
18.22
18.89
17.25
15.96
17.25
13.77
70
6.11
Bookvalue per sh$
13.58
13.30
15.60
17.54
20.40
22.52
26.40
29.49
32.38
36.55
16.50
12.37%
10.85%
—
10.40
FCF per share$
9.73
10.65
10.57
10.20
10.67
11.66
10.65
10.54
10.99
10.31
8.71
(0.69%)
(0.80%)
—
11.41
Dividend per sh$
7.33
7.58
7.74
7.51
7.04
6.78
6.45
5.83
6.07
6.30
5.29
(2.19%)
(1.58%)
—
2.11
Div yield (avg)%
12.87
12.82
11.62
10.36
9.87
9.21
6.32
9.13
9.46
11.44
27.05
9.21
10.11
14
4.85
Payout ratio%
26.41
27.62
26.34
28.72
29.72
29.36
31.37
29.02
26.38
26.16
7.22
29.02
28.17
61
28.03
Shares (diluted)M
37.88
43.46
49.97
54.47
60.45
59.36
68.99
79.59
83.58
89.01
27.75
8.05%
9.60%
94
24.38
Buyback yield%
20.10
17.90
19.06
19.01
16.50
15.81
14.76
17.02
15.91
18.49
13.41
15.91
17.46
58
0.721
D/E ratiox
1.185
1.196
1.294
1.458
1.435
1.312
1.392
1.338
1.259
1.372
0.560
1.338
1.325
71
1.079
Enterprise value$B
1.545
1.654
1.881
2.097
1.908
2.141
2.421
2.603
2.441
2.777
0.669
7.80%
7.15%
53
0.302
LT debt$B
1.647
1.670
1.819
2.000
2.044
2.167
2.246
2.562
2.778
3.076
0.665
8.51%
7.29%
86
Revenue
$1.928B
7.91%
1.00×
Cost of revenue
$1.349B
7.91%
1.00×
Operating expenses
$304.4M
8.50%
1.06×
Spread over hurdle
(0.06%)