0.534
Revenue$B
3.349
3.525
3.696
3.909
4.130
4.449
4.744
5.125
5.364
5.764
0.577
6.90%
6.12%
69
2.86
Revenue growth%
25.37
23.07
23.92
21.94
20.62
21.88
20.20
22.65
22.68
23.67
20.93
22.65
22.66
90
11.06
Gross margin%
15.49
13.32
11.33
12.91
15.12
16.06
13.94
16.58
15.66
15.96
10.26
15.96
15.30
41
5.64
Operating margin%
8.14
7.40
6.90
4.86
6.02
3.69
2.18
4.36
2.02
4.33
27.27
3.69
4.61
7
25.63
Net margin%
20.11
21.08
22.38
22.60
20.07
19.59
17.24
19.01
16.36
16.01
28.70
17.24
19.83
67
36.75
P/E ratio (avg)x
13.16
13.42
13.34
15.15
15.47
17.48
19.27
19.81
19.86
20.07
25.96
19.81
16.48
74
24.16
EV/EBITx
17.62
18.01
17.52
19.12
19.88
21.18
19.93
17.75
16.62
15.25
32.73
17.75
17.88
17
19.36
FCF yield (avg)%
4.25
5.18
6.83
9.01
7.02
7.58
8.17
8.15
5.89
6.81
28.11
7.58
6.93
58
3.92
FCF margin%
4.44
2.59
1.45
3.05
0.85
0.40
0.40
0.40
0.40
1.67
14.77
0.40
1.15
60
0.884
FCF / Net incomex
1.466
1.624
1.908
1.819
2.012
2.021
2.187
2.438
2.835
2.786
0.522
2.438
2.016
42
25.38
ROIC%
14.12
12.06
9.24
10.10
8.26
9.26
9.03
9.64
10.56
8.94
19.59
9.26
9.45
45
21.98
Return on equity%
6.74
9.18
9.41
8.57
6.77
7.42
6.66
6.29
7.45
9.53
18.10
7.42
7.44
81
4.15
Return on assets%
3.47
1.05
1.06
2.67
4.80
3.64
1.71
0.40
0.40
0.40
13.37
0.40
1.39
38
5.06
EPS$
5.64
6.13
6.21
5.58
5.95
5.74
5.54
5.42
5.56
5.40
5.57
(1.92%)
0.24%
—
7.20
EPS growth%
1.84
2.23
0.40
0.40
0.40
0.40
3.01
0.54
0.40
0.40
13.93
0.40
0.40
42
3.98
Bookvalue per sh$
6.09
6.52
7.20
7.91
7.97
9.54
11.44
12.91
13.52
13.32
4.01
10.82%
8.53%
—
2.75
FCF per share$
5.62
5.09
4.80
5.06
4.45
4.56
4.52
4.21
3.91
3.74
6.62
(3.37%)
(3.54%)
—
1.08
Dividend per sh$
7.14
7.76
8.13
8.42
9.73
10.40
9.91
10.86
11.86
12.25
3.48
4.71%
6.54%
—
18.62
Div yield (avg)%
1.64
0.40
3.34
2.29
4.52
5.26
4.27
7.24
8.91
7.94
25.89
7.24
4.40
12
3.93
Payout ratio%
31.32
31.51
34.28
33.68
31.14
29.65
32.62
30.47
27.69
25.65
12.16
29.65
31.23
29
0.401
Shares (diluted)B
0.657
0.727
0.808
0.801
0.867
0.969
0.994
1.140
1.200
1.213
0.399
6.94%
7.27%
94
29.33
Buyback yield%
14.46
11.71
14.67
13.03
14.91
11.92
11.33
12.30
9.46
9.53
12.29
11.33
12.11
46
0.423
D/E ratiox
1.060
1.079
1.173
1.203
1.097
1.150
1.241
1.311
1.423
1.592
0.966
1.311
1.188
22
5.887
Enterprise value$B
2.015
1.878
1.710
1.619
1.468
1.386
1.402
1.556
1.481
1.426
6.518
(0.57%)
(2.42%)
88
1.591
LT debt$B
2.390
2.521
2.475
2.568
2.837
2.892
2.725
2.579
2.303
2.069
3.683
(6.12%)
(0.41%)
46
Revenue
$5.764B
6.12%
1.00×
Cost of revenue
$3.494B
6.15%
1.00×
Operating expenses
$999.2M
6.06%
0.99×
Property and equipment
17.73%
Spread over hurdle
(0.35%)