5.239
Revenue$B
6.432
6.801
7.298
7.865
8.339
9.041
9.501
9.995
10.81
11.43
5.543
6.51%
6.48%
87
15.78
Revenue growth%
10.61
10.38
7.57
8.09
6.94
8.78
9.75
10.05
7.31
8.87
15.99
8.87
8.83
10
27.80
Gross margin%
16.14
15.00
14.71
11.72
10.25
9.33
12.33
9.87
10.30
10.53
6.27
10.30
11.12
22
19.28
Operating margin%
18.64
17.65
15.37
16.19
15.27
16.68
16.22
14.55
13.08
12.02
27.96
14.55
15.78
70
11.39
Net margin%
27.39
27.05
27.59
26.88
27.09
29.24
30.45
30.37
29.64
32.25
3.39
30.37
28.41
14
22.53
P/E ratio (avg)x
26.83
29.58
29.87
34.67
40.08
41.72
40.78
40.70
43.03
47.25
26.01
41.72
40.39
84
23.27
EV/EBITx
43.49
40.05
41.20
37.33
33.82
34.27
36.75
39.55
35.56
32.04
12.05
35.56
37.04
62
8.61
FCF yield (avg)%
18.57
17.73
17.00
18.59
15.62
13.29
12.95
13.42
10.48
12.38
23.69
12.95
14.52
61
9.39
FCF margin%
4.88
3.24
3.07
3.43
1.62
2.64
3.78
0.84
0.64
0.40
16.15
0.84
2.86
32
1.612
FCF / Net incomex
0.293
0.267
0.255
0.225
0.200
0.190
0.199
0.206
0.214
0.210
0.233
0.206
0.212
47
18.16
ROIC%
22.27
19.68
20.10
23.08
21.90
23.08
21.75
22.31
22.23
24.66
21.75
22.31
22.25
38
29.25
Return on equity%
11.91
9.79
9.79
10.34
7.58
8.86
7.10
6.94
6.81
8.70
8.95
7.10
8.78
12
12.60
Return on assets%
25.93
26.35
26.90
28.48
25.98
27.70
29.22
27.80
24.96
26.75
19.17
27.70
26.82
71
10.23
EPS$
9.14
8.37
8.40
9.10
9.95
11.33
11.67
10.88
10.29
10.25
10.99
0.61%
1.49%
—
3.64
EPS growth%
6.57
9.44
7.57
7.14
5.06
3.07
4.96
6.47
8.72
9.83
16.77
6.47
6.85
88
10.19
Bookvalue per sh$
5.01
5.28
4.53
4.61
4.95
5.24
5.22
4.50
4.89
4.89
8.81
(0.24%)
(0.55%)
—
3.10
FCF per share$
3.31
3.09
2.97
3.08
3.23
3.53
3.29
2.88
2.51
2.59
6.50
(4.34%)
(3.76%)
—
9.04
Dividend per sh$
7.92
8.59
8.85
10.27
11.80
11.57
12.55
14.56
13.76
14.34
9.57
3.98%
6.30%
—
14.31
Div yield (avg)%
14.04
11.26
12.63
11.16
11.52
9.47
7.74
5.68
7.46
9.23
21.23
7.74
10.32
46
19.37
Payout ratio%
8.11
10.97
8.67
9.49
11.87
10.65
10.37
11.69
10.35
11.37
18.48
10.65
10.51
23
513.7
Shares (diluted)M
626.4
677.2
764.3
879.1
903.0
874.3
872.0
832.1
859.4
807.1
502.9
(2.22%)
2.89%
14
15.99
Buyback yield%
22.07
21.73
23.77
26.06
28.03
28.38
26.54
24.86
26.51
27.49
11.54
26.54
26.28
43
1.194
D/E ratiox
0.550
0.513
0.515
0.481
0.496
0.525
0.505
0.448
0.480
0.493
1.466
0.493
0.500
80
6.883
Enterprise value$B
2.490
2.264
1.998
1.913
1.723
1.649
1.598
1.536
1.545
1.590
10.15
(1.59%)
(4.76%)
92
4.490
LT debt$B
4.605
4.845
4.767
5.215
5.016
4.891
4.835
4.834
5.553
5.434
8.938
1.61%
2.32%
80
Revenue
$11.43B
6.48%
1.00×
Cost of revenue
$7.845B
6.53%
1.00×
Operating expenses
$1.522B
7.37%
1.09×
Property and equipment
16.93%
Spread over hurdle
(2.93%)