3.697
Revenue$B
4.301
4.473
4.742
4.901
5.294
5.582
5.824
6.220
6.709
7.111
4.004
6.08%
5.58%
75
15.36
Revenue growth%
7.99
7.58
7.53
8.62
10.88
11.63
10.88
11.03
8.14
10.60
21.45
10.88
9.61
66
14.95
Gross margin%
30.84
33.82
32.97
35.73
34.96
34.09
33.94
35.25
36.64
38.40
6.20
35.25
34.52
72
13.80
Operating margin%
20.80
20.23
20.37
22.34
20.47
19.84
17.60
16.04
15.35
12.85
12.04
16.04
20.03
70
21.75
Net margin%
11.69
10.29
9.40
11.88
14.20
15.07
17.14
19.61
18.17
17.02
6.40
17.14
14.63
10
25.72
P/E ratio (avg)x
28.00
27.78
27.44
30.44
28.60
32.24
31.73
36.10
34.47
32.49
30.98
32.49
31.09
32
37.48
EV/EBITx
7.063
7.365
6.846
7.152
6.462
6.777
6.400
6.471
5.668
5.441
11.09
6.400
6.624
18
17.35
FCF yield (avg)%
7.70
6.86
8.67
7.80
6.97
9.01
9.49
12.24
10.22
11.40
14.51
10.22
8.84
68
29.20
FCF margin%
16.32
13.61
10.80
9.21
8.44
8.34
7.54
7.90
6.97
4.26
15.68
7.54
8.39
7
0.690
FCF / Net incomex
0.415
0.461
0.523
0.500
0.480
0.455
0.421
0.423
0.447
0.504
0.619
0.447
0.458
78
17.95
ROIC%
8.21
5.77
4.83
2.95
2.42
5.18
5.12
7.96
9.65
7.10
10.40
7.10
5.48
70
28.04
Return on equity%
19.55
21.66
23.00
21.89
20.24
22.27
23.31
20.64
19.01
19.22
14.88
20.64
21.15
15
6.42
Return on assets%
29.53
28.25
26.67
26.00
25.04
27.70
29.53
28.46
25.58
25.06
13.77
27.70
27.18
27
1.55
EPS$
0.48
0.52
0.61
0.64
0.69
0.75
0.76
0.87
0.99
1.16
1.69
11.00%
9.09%
—
15.53
EPS growth%
13.56
10.95
9.25
10.19
9.46
9.15
7.43
9.27
9.35
8.02
10.73
9.15
9.31
13
0.23
Bookvalue per sh$
0.57
0.58
0.62
0.73
0.81
0.96
0.90
0.95
0.99
1.10
0.88
6.24%
7.76%
—
0.53
FCF per share$
1.76
1.91
2.07
2.08
1.98
1.86
1.92
2.13
2.19
2.40
0.34
3.94%
2.81%
—
1.62
Dividend per sh$
0.30
0.34
0.38
0.39
0.44
0.43
0.50
0.48
0.53
0.54
0.33
4.38%
5.54%
—
14.69
Div yield (avg)%
22.38
21.29
23.74
21.38
20.64
21.51
21.51
22.80
21.70
18.71
29.33
21.51
21.51
10
19.41
Payout ratio%
23.78
24.64
22.31
22.81
21.49
23.79
21.27
18.62
17.54
19.19
4.20
19.19
21.90
67
4.906
Shares (diluted)B
6.096
5.652
6.031
6.567
6.043
6.575
6.771
7.732
7.541
8.050
4.956
5.90%
3.11%
45
15.21
Buyback yield%
12.33
13.15
15.72
18.54
20.88
19.76
20.77
22.19
21.89
24.51
27.94
21.89
20.27
66
0.574
D/E ratiox
1.154
1.253
1.067
1.100
1.160
1.162
1.080
1.023
1.101
1.152
1.607
1.101
1.126
66
4.133
Enterprise value$B
6.670
7.121
6.709
7.505
8.373
7.717
8.493
8.022
7.543
7.989
3.618
(0.93%)
2.73%
46
2.378
LT debt$B
6.539
6.189
5.434
4.717
4.130
3.784
3.217
3.159
2.947
3.061
0.562
(5.81%)
(7.16%)
6
Revenue
$7.111B
5.58%
1.00×
Cost of revenue
$4.247B
5.44%
0.99×
Operating expenses
$1.155B
5.99%
1.04×
Property and equipment
16.95%
Cash and investments
15.91%
Spread over hurdle
(2.39%)