1.118
Revenue$B
1.485
1.583
1.706
1.838
2.018
2.164
2.380
2.636
2.842
3.107
1.184
9.01%
8.34%
53
17.74
Revenue growth%
28.02
25.72
27.66
29.49
28.33
26.53
23.57
22.27
21.82
19.00
10.87
22.27
26.13
86
28.42
Gross margin%
17.33
16.68
17.99
17.58
17.08
18.81
18.17
21.02
21.80
22.22
17.27
21.02
18.08
17
27.03
Operating margin%
3.48
3.34
5.71
4.51
2.44
5.37
6.86
4.17
6.45
3.81
2.05
5.37
4.34
45
10.24
Net margin%
8.50
9.16
8.47
7.40
10.12
7.38
7.49
8.79
5.99
4.30
21.53
7.38
7.98
6
36.29
P/E ratio (avg)x
45.75
49.72
59.79
64.08
62.96
69.27
81.43
97.83
117.7
129.1
22.04
97.83
66.68
15
19.43
EV/EBITx
30.12
27.71
24.11
22.69
24.52
25.19
22.24
19.75
21.39
22.86
9.109
22.24
23.48
91
27.66
FCF yield (avg)%
3.82
6.69
6.39
4.94
2.07
0.40
0.40
2.55
0.58
0.40
19.69
0.40
2.31
7
21.80
FCF margin%
27.55
26.96
24.82
26.44
23.66
21.38
21.46
19.36
19.13
18.26
2.95
19.36
22.56
19
1.623
FCF / Net incomex
0.785
0.755
0.648
0.607
0.569
0.624
0.634
0.595
0.569
0.609
1.558
0.609
0.616
34
11.41
ROIC%
9.88
10.57
12.97
13.61
12.86
13.66
13.93
15.07
17.81
19.80
29.14
15.07
13.64
10
24.93
Return on equity%
18.55
18.45
18.79
20.54
19.57
20.86
23.23
25.84
28.67
27.23
11.09
25.84
20.70
11
24.05
Return on assets%
26.02
25.48
23.94
23.50
22.42
21.55
21.04
20.15
17.40
15.21
20.08
20.15
21.99
62
1.42
EPS$
0.42
0.42
0.39
0.37
0.40
0.38
0.39
0.41
0.41
0.41
1.50
0.35%
1.18%
—
17.41
EPS growth%
29.49
29.60
32.04
32.59
35.11
32.96
32.28
33.45
31.49
33.66
2.96
32.96
32.44
68
1.41
Bookvalue per sh$
0.50
0.52
0.48
0.48
0.51
0.46
0.43
0.46
0.50
0.42
1.02
(3.55%)
(2.46%)
—
0.32
FCF per share$
0.93
1.10
1.08
1.28
1.46
1.63
1.67
1.96
2.10
2.23
0.23
8.94%
9.15%
—
1.00
Dividend per sh$
1.51
1.50
1.56
1.67
1.68
1.79
1.89
1.92
2.16
2.51
0.23
8.29%
5.04%
—
2.40
Div yield (avg)%
36.28
35.68
35.69
36.18
33.40
30.78
30.52
29.19
29.80
28.46
25.40
29.80
32.09
5
11.74
Payout ratio%
21.54
21.02
18.72
16.51
15.27
14.42
15.88
15.31
15.34
14.77
16.09
15.31
15.61
85
0.721
Shares (diluted)B
1.230
1.172
1.267
1.214
1.139
1.161
1.165
1.109
1.218
1.205
0.741
1.14%
1.21%
8
27.27
Buyback yield%
24.91
24.38
24.35
22.61
24.30
23.45
22.83
21.44
23.01
20.12
9.51
22.83
23.23
85
1.282
D/E ratiox
1.632
1.424
1.530
1.574
1.519
1.453
1.568
1.699
1.634
1.616
0.731
1.616
1.571
71
0.222
Enterprise value$B
2.298
2.426
2.595
2.718
2.821
2.855
2.947
3.037
2.967
3.230
2.536
2.75%
3.43%
81
0.712
LT debt$B
1.224
1.388
1.366
1.253
1.183
1.177
1.269
1.185
1.153
1.173
0.879
(0.17%)
(0.56%)
49
Revenue
$3.107B
8.34%
1.00×
Cost of revenue
$1.757B
8.02%
0.97×
Operating expenses
$573.1M
8.85%
1.05×
Property and equipment
21.59%
Spread over hurdle
59.63%