1.672
Revenue$B
2.145
2.351
2.595
2.847
3.042
3.261
3.599
3.812
4.208
4.531
1.715
8.29%
8.64%
73
19.17
Revenue growth%
23.12
24.18
25.32
25.23
27.64
24.77
26.84
27.31
30.23
29.36
10.86
27.31
26.08
70
19.85
Gross margin%
11.06
9.29
11.35
12.24
11.77
13.26
15.72
16.76
18.94
19.86
27.76
16.76
12.75
12
19.55
Operating margin%
9.16
6.89
5.07
4.14
6.78
9.59
9.03
10.03
12.68
14.97
10.47
10.03
9.10
56
3.90
Net margin%
6.55
7.67
6.75
6.45
8.43
7.92
7.12
8.31
8.23
7.23
21.43
7.92
7.45
9
20.91
P/E ratio (avg)x
31.79
31.67
34.76
34.99
41.72
47.34
48.12
54.99
60.75
73.62
37.57
54.99
44.53
57
29.50
EV/EBITx
45.07
44.31
50.69
56.81
62.98
66.37
67.43
76.49
82.92
78.62
27.02
76.49
64.68
35
14.48
FCF yield (avg)%
5.88
3.69
5.21
7.36
4.97
7.46
5.48
6.23
5.65
7.70
20.74
6.23
5.76
22
15.12
FCF margin%
8.01
9.83
12.64
15.09
13.68
11.13
11.93
9.63
7.73
4.96
5.91
9.63
10.48
80
0.834
FCF / Net incomex
1.215
1.233
1.220
1.163
1.155
1.192
1.301
1.312
1.247
1.207
0.514
1.247
1.218
84
9.94
ROIC%
11.63
9.47
8.07
10.53
12.76
15.04
15.67
15.68
18.36
16.53
13.55
15.68
13.90
55
25.15
Return on equity%
27.89
28.42
29.28
27.33
30.05
29.79
28.71
27.54
26.07
28.99
20.06
28.71
28.57
86
13.76
Return on assets%
25.35
23.85
22.26
23.71
23.11
20.14
20.10
22.44
20.40
21.67
21.20
20.40
22.35
59
7.42
EPS$
27.94
29.55
30.15
31.27
32.03
33.19
36.92
40.12
46.91
46.95
7.91
7.95%
6.19%
—
8.94
EPS growth%
21.86
24.20
21.60
20.64
19.92
20.19
18.63
19.91
18.52
18.13
29.69
18.63
20.06
5
18.28
Bookvalue per sh$
24.09
24.62
29.15
35.50
42.83
43.50
52.88
53.47
59.27
67.56
8.92
9.55%
10.78%
—
19.86
FCF per share$
18.03
19.31
22.01
21.70
20.63
22.60
24.46
23.29
26.07
27.30
8.96
5.76%
5.91%
—
20.09
Dividend per sh$
27.62
30.46
32.19
30.45
31.88
35.48
40.80
40.66
45.64
43.66
4.66
6.49%
5.60%
—
24.74
Div yield (avg)%
7.90
8.41
8.45
10.37
8.57
5.63
3.04
2.68
3.36
2.68
29.35
3.04
6.77
10
4.57
Payout ratio%
11.26
8.30
6.98
9.91
11.13
11.74
14.01
16.47
16.38
14.38
25.57
14.38
11.50
52
72.75
Shares (diluted)M
83.25
94.38
88.53
86.70
92.97
99.45
97.77
111.2
104.3
103.7
75.64
2.21%
1.95%
7
27.58
Buyback yield%
28.19
28.68
31.34
32.01
33.61
33.97
34.88
32.62
31.79
31.56
11.08
32.62
31.90
10
1.762
D/E ratiox
0.943
0.870
0.913
0.890
0.821
0.823
0.920
0.840
0.843
0.958
1.073
0.843
0.880
19
1.562
Enterprise value$B
0.477
0.412
0.432
0.426
0.463
0.486
0.487
0.427
0.442
0.454
1.662
(0.38%)
(0.70%)
45
1.351
LT debt$B
2.511
2.337
2.190
2.104
1.949
2.144
2.018
1.865
1.838
1.722
2.713
(2.45%)
(4.76%)
30
Revenue
$4.531B
8.64%
1.00×
Cost of revenue
$2.930B
8.88%
1.02×
Operating expenses
$502.6M
8.06%
0.95×
Property and equipment
18.30%
Spread over hurdle
25.51%