5.024
Revenue$B
4.658
4.830
4.878
5.084
5.271
5.418
5.558
5.750
5.948
6.153
5.244
3.14%
3.37%
25
4.74
Revenue growth%
21.57
24.51
23.36
23.72
24.48
23.44
23.96
22.66
22.94
25.39
18.50
23.44
23.58
94
27.81
Gross margin%
17.75
20.33
20.50
20.08
19.40
18.17
20.08
22.28
22.00
23.20
28.83
22.00
20.21
43
16.57
Operating margin%
0.40
0.76
0.40
0.40
2.19
3.64
2.78
4.25
3.78
3.56
21.38
3.64
2.48
7
14.10
Net margin%
4.86
4.17
1.99
4.24
3.02
3.70
5.40
3.19
0.79
3.31
17.75
3.31
3.51
8
18.77
P/E ratio (avg)x
7.721
7.624
7.514
7.542
7.965
7.505
7.150
6.424
7.248
6.575
8.819
7.150
7.510
21
28.59
EV/EBITx
26.24
25.45
24.40
24.09
25.73
22.93
22.64
20.08
19.23
17.97
30.17
20.08
23.51
69
23.76
FCF yield (avg)%
15.06
14.92
14.59
15.66
17.01
17.41
16.42
19.26
20.10
19.57
22.69
19.26
16.72
49
7.73
FCF margin%
1.26
2.04
1.68
4.60
4.07
4.98
7.09
4.20
2.14
1.19
28.07
4.20
3.10
11
0.420
FCF / Net incomex
1.354
1.506
1.649
1.930
2.161
2.194
2.242
2.226
2.129
2.120
0.397
2.194
2.125
77
2.34
ROIC%
19.81
17.22
15.40
15.85
16.22
15.28
17.25
19.15
19.76
18.27
14.86
18.27
17.24
93
26.33
Return on equity%
23.31
23.58
25.43
26.83
24.14
24.86
22.97
22.51
21.91
21.25
24.14
22.51
23.44
47
27.73
Return on assets%
17.61
14.89
16.13
17.19
14.96
15.08
15.94
16.08
18.19
17.14
6.67
16.08
16.11
32
3.59
EPS$
6.20
6.47
6.09
5.53
5.83
6.33
6.06
6.08
5.97
5.81
3.90
(0.06%)
(0.81%)
—
16.95
EPS growth%
5.60
7.21
5.61
4.68
2.28
1.17
0.40
0.60
0.51
0.75
27.07
0.60
1.73
67
8.84
Bookvalue per sh$
6.52
5.92
5.37
4.58
4.09
3.72
3.62
3.44
2.98
2.70
7.62
(7.97%)
(8.75%)
—
7.36
FCF per share$
8.80
8.12
7.43
7.97
8.46
8.44
7.39
7.58
7.35
7.79
6.10
(1.64%)
(0.41%)
—
7.68
Dividend per sh$
7.39
7.09
7.36
8.21
8.97
10.13
10.65
9.53
9.54
8.64
7.97
(0.75%)
2.51%
—
9.70
Div yield (avg)%
34.67
36.57
36.07
33.58
36.24
39.24
36.93
36.33
38.02
39.61
14.88
38.02
36.45
94
28.04
Payout ratio%
0.40
0.40
0.40
0.66
3.32
0.40
0.40
0.87
1.41
3.82
24.74
0.87
0.53
60
157.0
Shares (diluted)M
194.8
205.6
233.4
264.4
246.8
275.6
263.0
256.4
293.5
332.8
161.5
6.16%
6.92%
35
18.73
Buyback yield%
13.28
16.23
14.17
13.94
15.60
14.76
12.72
14.96
15.98
16.48
21.97
14.96
14.86
51
1.260
D/E ratiox
0.145
0.150
0.162
0.147
0.162
0.158
0.176
0.172
0.166
0.186
0.568
0.172
0.162
13
4.354
Enterprise value$B
4.240
3.954
4.360
4.711
5.207
4.643
4.095
3.739
3.703
3.710
2.656
(6.55%)
(2.38%)
46
4.579
LT debt$B
3.028
2.789
2.650
2.819
2.673
2.402
2.340
2.397
2.115
2.279
2.740
(3.14%)
(2.01%)
6
Revenue
$6.153B
3.37%
1.00×
Cost of revenue
$4.169B
3.43%
1.01×
Operating expenses
$613.6M
3.01%
0.97×
Property and equipment
16.82%
Spread over hurdle
(0.44%)