9.049
Revenue$B
5.071
5.514
5.785
6.193
6.733
7.151
7.657
8.241
8.794
9.413
10.11
6.93%
7.31%
79
25.69
Revenue growth%
12.62
10.98
12.14
12.80
14.10
14.93
14.67
12.24
11.88
10.76
17.47
12.24
12.43
33
18.53
Gross margin%
5.80
3.77
5.42
5.72
7.21
9.38
10.67
10.40
12.54
12.21
7.35
10.67
8.30
87
18.83
Operating margin%
21.19
23.64
20.66
23.31
22.20
23.37
21.52
20.68
20.54
22.67
22.19
21.52
21.86
48
15.34
Net margin%
22.36
25.07
24.28
26.64
26.38
26.45
25.51
25.65
24.65
24.78
27.00
25.51
25.29
58
9.123
P/E ratio (avg)x
21.77
23.04
21.57
23.64
24.64
22.68
22.26
23.44
22.14
23.71
16.50
22.68
22.86
22
15.38
EV/EBITx
35.14
34.02
31.57
28.61
27.18
25.15
25.11
23.98
23.22
23.25
32.23
23.98
26.17
95
11.91
FCF yield (avg)%
22.36
21.31
22.87
20.44
18.01
16.80
19.39
21.42
20.47
22.42
23.08
20.47
20.89
89
15.63
FCF margin%
23.31
24.19
25.47
22.63
21.59
21.95
24.25
22.15
19.79
17.44
28.32
21.95
22.39
5
1.036
FCF / Net incomex
0.799
0.718
0.774
0.857
0.944
1.042
1.106
1.192
1.069
1.025
1.455
1.069
0.984
19
17.15
ROIC%
18.89
17.40
14.87
14.59
17.18
17.61
18.43
20.13
20.62
22.30
24.10
20.13
18.02
51
2.23
Return on equity%
15.17
18.04
18.99
19.01
17.33
16.35
16.34
14.75
16.03
15.60
15.16
16.03
16.35
82
3.44
Return on assets%
20.95
18.64
19.21
21.39
21.53
21.83
24.63
22.42
24.63
25.27
8.31
24.63
21.68
56
7.23
EPS$
2.17
2.37
2.35
2.59
2.48
2.60
2.88
3.19
3.30
3.51
7.56
7.15%
5.00%
—
20.04
EPS growth%
16.49
15.43
18.34
20.10
21.36
19.51
16.66
14.22
15.88
14.22
3.25
15.88
16.57
27
10.72
Bookvalue per sh$
11.18
12.03
11.16
10.50
11.23
10.01
9.52
9.66
8.56
8.23
10.72
(6.02%)
(3.55%)
—
12.34
FCF per share$
6.59
6.42
7.04
7.82
8.54
9.44
9.92
9.97
10.25
10.98
12.44
5.16%
5.74%
—
8.18
Dividend per sh$
6.94
7.18
7.61
8.06
7.35
6.82
6.07
6.61
6.83
7.23
10.60
(0.33%)
(0.17%)
—
12.19
Div yield (avg)%
1.55
2.02
0.88
3.29
6.22
5.70
5.65
6.20
5.06
5.97
21.59
5.70
5.36
62
13.20
Payout ratio%
17.46
18.42
18.39
16.83
14.10
11.57
14.11
12.32
13.03
15.99
17.82
13.03
15.05
22
0.393
Shares (diluted)B
0.620
0.696
0.785
0.836
0.805
0.880
0.930
1.060
1.127
1.294
0.386
9.95%
7.62%
17
16.06
Buyback yield%
14.27
13.05
15.19
13.28
15.51
17.28
18.88
15.92
17.96
20.80
12.39
17.96
15.71
49
1.620
D/E ratiox
1.484
1.638
1.959
2.211
2.554
2.699
2.970
3.495
3.680
4.003
1.594
3.495
2.627
62
3.278
Enterprise value$B
14.65
15.96
16.87
19.40
20.88
21.55
24.52
25.37
29.59
28.02
9.156
6.06%
6.38%
37
4.526
LT debt$B
6.375
6.715
6.859
7.418
7.920
7.636
7.172
6.426
6.109
5.914
9.510
(5.67%)
(1.94%)
73
Revenue
$9.413B
7.31%
1.00×
Cost of revenue
$6.031B
7.04%
0.98×
Operating expenses
$1.346B
7.87%
1.05×
Property and equipment
15.79%
Spread over hurdle
(3.45%)