0.582
Revenue$B
2.264
2.399
2.505
2.550
2.619
2.750
2.856
2.936
3.086
3.133
0.645
3.65%
3.64%
50
23.27
Revenue growth%
23.09
24.44
25.44
25.47
22.86
21.21
21.81
23.06
24.31
24.52
27.85
23.06
23.70
19
29.68
Gross margin%
4.30
5.40
2.79
5.79
6.04
8.23
10.62
11.08
9.49
6.66
6.56
9.49
6.35
86
14.04
Operating margin%
13.38
13.66
12.16
13.71
16.41
13.92
12.89
12.43
14.45
13.89
29.37
13.89
13.68
5
28.28
Net margin%
11.84
8.99
6.84
9.15
10.94
8.96
8.23
6.18
4.66
5.03
22.58
6.18
8.59
49
35.32
P/E ratio (avg)x
27.32
26.93
30.21
28.23
27.54
30.53
29.68
28.52
26.98
29.58
9.393
29.58
28.37
12
7.819
EV/EBITx
39.19
44.79
44.02
42.69
39.96
38.02
35.44
34.53
34.16
34.28
11.21
34.53
38.61
35
13.42
FCF yield (avg)%
24.44
26.29
23.93
21.63
22.45
24.90
23.45
24.65
26.09
28.43
14.22
24.90
24.55
49
13.59
FCF margin%
8.65
11.17
12.25
14.90
15.49
17.91
18.49
20.62
21.01
21.65
19.45
20.62
16.70
71
1.378
FCF / Net incomex
2.326
2.306
2.453
2.853
3.103
3.649
4.086
3.999
4.535
4.559
1.771
4.086
3.376
53
26.67
ROIC%
5.99
4.46
5.31
7.19
7.79
6.94
7.57
6.19
4.97
4.30
14.78
6.19
6.09
16
24.71
Return on equity%
9.46
12.24
12.15
13.64
13.04
13.88
15.24
17.76
17.79
15.72
15.87
15.72
13.76
43
22.75
Return on assets%
25.06
25.96
23.12
20.48
22.01
21.02
22.55
21.46
22.74
22.46
12.97
22.46
22.50
45
1.26
EPS$
0.47
0.48
0.50
0.45
0.48
0.47
0.42
0.39
0.38
0.35
1.33
(6.20%)
(3.58%)
—
21.74
EPS growth%
8.47
6.07
7.37
7.49
7.91
10.89
9.68
12.39
15.18
17.55
19.66
12.39
9.08
58
1.09
Bookvalue per sh$
1.19
1.35
1.22
1.17
1.27
1.19
1.09
1.16
1.16
1.21
0.80
(0.93%)
0.79%
—
0.55
FCF per share$
0.63
0.61
0.64
0.67
0.68
0.70
0.75
0.72
0.82
0.75
0.38
2.14%
1.87%
—
0.26
Dividend per sh$
0.78
0.69
0.72
0.67
0.68
0.67
0.61
0.60
0.58
0.61
0.69
(2.06%)
(2.53%)
—
27.19
Div yield (avg)%
4.25
2.01
4.03
6.96
6.04
8.40
8.36
9.45
8.69
6.90
29.11
8.40
6.93
67
24.37
Payout ratio%
2.60
5.53
3.42
6.32
4.54
2.85
3.51
2.42
1.96
3.39
27.52
2.85
3.41
43
657.9
Shares (diluted)M
656.3
700.1
707.1
723.5
674.4
722.3
797.9
830.7
875.1
940.6
669.8
6.88%
2.79%
89
15.31
Buyback yield%
0.40
2.30
3.90
4.28
3.08
2.92
5.27
2.65
0.74
0.40
29.28
2.65
2.79
35
0.181
D/E ratiox
0.120
0.110
0.104
0.102
0.092
0.086
0.088
0.078
0.081
0.081
1.640
0.081
0.090
52
0.351
Enterprise value$B
1.060
1.092
1.071
1.098
1.271
1.312
1.428
1.511
1.611
1.641
1.682
5.26%
5.41%
7
2.297
LT debt$B
1.166
1.201
1.241
1.260
1.295
1.303
1.259
1.357
1.326
1.373
1.791
1.17%
1.47%
73
Revenue
$3.133B
3.64%
1.00×
Cost of revenue
$2.193B
3.64%
1.00×
Operating expenses
$496.2M
3.23%
0.96×
Property and equipment
17.97%
Return on capital
106.71%
Spread over hurdle
94.84%