7.324
Revenue$B
10.23
10.30
10.39
10.58
10.83
10.97
11.23
11.26
11.35
11.47
8.167
1.16%
1.31%
62
18.95
Revenue growth%
8.99
8.12
10.88
11.00
13.00
13.05
11.58
13.20
13.28
12.88
28.86
13.05
12.23
11
23.19
Gross margin%
2.02
2.96
4.35
4.22
1.99
3.00
5.63
4.48
1.75
2.61
22.74
3.00
2.98
55
26.34
Operating margin%
5.15
4.17
3.10
3.61
6.15
5.34
6.31
8.00
10.51
13.02
22.23
8.00
5.74
49
25.26
Net margin%
26.34
23.42
23.19
22.33
24.96
27.23
26.02
25.15
24.54
23.17
11.27
25.15
24.75
88
37.44
P/E ratio (avg)x
43.90
47.82
48.64
48.17
52.08
57.73
57.00
63.57
72.29
73.22
15.16
63.57
54.54
85
11.44
EV/EBITx
16.88
17.80
16.65
17.98
18.67
20.75
22.51
21.29
20.36
21.08
20.98
21.08
19.51
82
7.96
FCF yield (avg)%
5.63
7.23
8.38
7.42
7.63
8.10
9.86
8.21
7.96
8.90
28.01
8.21
8.03
70
29.59
FCF margin%
23.14
22.43
21.73
20.41
20.37
23.22
20.70
20.27
17.85
15.14
10.16
20.27
20.55
9
0.787
FCF / Net incomex
0.775
0.793
0.818
0.783
0.732
0.746
0.820
0.789
0.778
0.751
1.087
0.778
0.781
68
25.45
ROIC%
0.40
3.28
5.92
6.64
3.66
2.28
1.76
0.40
3.07
3.38
6.38
2.28
3.18
24
10.89
Return on equity%
29.31
30.56
30.07
27.51
25.16
27.57
27.58
30.34
31.89
32.73
6.67
30.34
29.69
82
19.58
Return on assets%
17.68
20.10
22.94
24.24
26.22
26.20
23.91
22.55
23.28
21.18
21.13
23.28
23.11
46
10.99
EPS$
18.99
18.98
17.29
17.63
16.57
18.60
19.06
17.47
18.42
21.00
12.19
4.86%
2.02%
—
7.60
EPS growth%
4.17
1.97
2.63
0.43
0.40
0.40
1.03
0.40
0.40
0.40
21.35
0.40
0.42
43
5.07
Bookvalue per sh$
13.69
15.47
15.50
17.21
16.50
16.11
18.46
21.25
19.48
17.98
11.11
1.74%
3.43%
—
14.55
FCF per share$
7.95
7.48
8.50
9.09
8.80
9.64
9.65
10.83
12.24
13.48
11.08
8.90%
5.93%
—
3.05
Dividend per sh$
3.42
3.58
3.88
4.23
4.72
4.78
5.03
4.60
5.00
5.08
7.37
1.46%
5.22%
—
28.64
Div yield (avg)%
26.19
25.46
25.41
26.28
27.86
26.45
24.66
26.32
25.14
27.81
10.05
26.32
26.23
79
13.11
Payout ratio%
27.53
28.40
26.87
26.91
25.28
26.16
27.87
30.32
29.18
31.02
19.68
29.18
27.70
54
214.8
Shares (diluted)M
214.8
204.4
232.2
245.6
236.6
240.6
256.7
278.9
281.6
300.6
218.9
4.90%
4.82%
42
14.15
Buyback yield%
27.60
29.21
31.00
30.50
30.27
27.79
30.31
27.32
29.49
27.68
10.96
27.79
29.35
79
0.273
D/E ratiox
2.182
2.532
2.740
2.764
2.789
3.143
2.965
2.902
3.195
3.160
0.673
3.143
2.845
15
11.64
Enterprise value$B
9.248
9.413
8.232
7.770
7.768
7.819
7.602
7.562
8.401
8.529
13.89
1.89%
(0.41%)
24
12.63
LT debt$B
9.606
8.947
8.906
7.689
7.797
7.931
8.012
7.929
7.327
7.565
9.016
(0.60%)
(2.17%)
70
Revenue
$11.47B
1.31%
1.00×
Cost of revenue
$8.032B
1.31%
1.00×
Operating expenses
$2.049B
0.95%
0.96×
Property and equipment
22.05%
Spread over hurdle
(3.45%)