4.409
Revenue$B
4.605
4.802
4.920
5.006
5.158
5.283
5.369
5.606
5.800
5.814
4.793
2.43%
2.47%
91
10.26
Revenue growth%
27.13
24.27
23.27
25.06
25.96
25.10
26.79
23.93
25.13
27.90
29.70
25.13
25.11
82
13.34
Gross margin%
11.06
12.91
13.83
11.88
14.31
14.87
14.30
12.04
14.07
15.00
22.66
14.30
13.95
44
3.37
Operating margin%
15.58
18.00
16.62
14.10
16.09
14.19
12.98
15.16
16.51
16.60
5.85
15.16
15.83
70
29.54
Net margin%
21.67
24.29
26.54
24.09
23.17
25.26
26.32
29.28
29.98
27.39
27.03
27.39
25.79
64
6.406
P/E ratio (avg)x
16.39
17.68
17.25
15.32
15.86
15.96
17.22
15.84
14.07
12.71
28.74
15.84
15.91
51
9.926
EV/EBITx
10.33
10.47
11.19
11.63
11.45
11.07
10.66
10.85
9.484
9.927
8.314
10.66
10.76
46
16.47
FCF yield (avg)%
26.91
24.04
24.85
26.31
26.00
26.80
28.97
27.91
28.10
27.24
18.09
27.91
26.86
13
11.58
FCF margin%
9.69
9.61
8.06
6.68
4.24
2.99
5.94
7.99
7.45
7.96
23.32
7.45
7.71
68
0.779
FCF / Net incomex
0.876
0.842
0.844
0.814
0.737
0.798
0.755
0.818
0.790
0.707
1.358
0.790
0.806
76
28.41
ROIC%
13.51
13.97
11.96
11.81
11.49
11.61
9.07
6.36
4.19
2.73
5.56
6.36
11.55
53
26.78
Return on equity%
29.62
32.53
32.20
34.12
36.49
38.44
40.30
41.12
42.53
44.51
29.38
41.12
37.47
9
21.23
Return on assets%
10.06
7.18
4.33
6.40
7.27
8.18
7.15
6.82
4.49
5.38
5.84
6.82
6.98
32
0.60
EPS$
0.21
0.21
0.23
0.20
0.21
0.19
0.17
0.17
0.16
0.14
0.63
(7.48%)
(5.24%)
—
20.56
EPS growth%
18.44
19.90
20.50
19.21
16.30
14.52
13.27
11.46
14.14
12.08
9.71
13.27
15.41
28
0.66
Bookvalue per sh$
0.29
0.30
0.28
0.26
0.28
0.26
0.27
0.26
0.27
0.26
0.25
(1.25%)
(1.31%)
—
0.43
FCF per share$
0.65
0.65
0.64
0.69
0.76
0.76
0.76
0.76
0.83
0.87
0.16
2.77%
3.85%
—
0.57
Dividend per sh$
1.17
1.18
1.21
1.34
1.38
1.62
1.66
2.01
2.31
2.25
0.27
10.27%
7.83%
—
19.65
Div yield (avg)%
18.44
15.80
13.41
13.05
10.87
9.80
7.03
9.08
10.08
12.58
29.19
9.80
11.73
66
18.60
Payout ratio%
26.04
28.33
27.41
24.56
27.15
26.47
28.24
30.93
33.84
32.73
27.36
30.93
27.83
16
2.598
Shares (diluted)B
3.953
4.287
4.704
4.574
4.428
4.724
4.701
5.097
5.084
5.057
2.598
2.69%
3.36%
66
20.52
Buyback yield%
23.42
21.29
21.31
18.57
20.59
23.11
23.28
22.17
21.21
22.17
4.61
22.17
21.74
12
1.379
D/E ratiox
1.071
1.116
1.266
1.244
1.292
1.385
1.422
1.308
1.362
1.543
1.572
1.385
1.300
71
5.439
Enterprise value$B
1.465
1.436
1.346
1.369
1.456
1.507
1.569
1.714
1.627
1.849
4.163
4.90%
3.89%
37
1.966
LT debt$B
4.640
5.034
5.591
5.804
6.506
6.214
6.965
7.024
6.954
7.127
1.433
1.84%
3.48%
14
Revenue
$5.814B
2.47%
1.00×
Cost of revenue
$3.576B
2.77%
1.03×
Operating expenses
$1.371B
1.81%
0.94×
Property and equipment
15.78%
Spread over hurdle
(1.53%)