0.975
Revenue$B
0.781
0.811
0.877
0.943
1.026
1.095
1.187
1.257
1.306
1.404
1.073
6.46%
6.93%
86
5.20
Revenue growth%
15.91
14.02
11.32
12.80
11.07
13.18
12.05
14.05
12.54
15.32
19.83
13.18
12.99
66
15.27
Gross margin%
14.63
16.33
18.91
19.75
19.62
19.82
17.57
18.19
20.13
18.99
2.96
18.99
18.95
67
4.95
Operating margin%
27.22
26.65
28.90
30.68
28.00
29.53
31.73
29.58
30.77
29.63
17.02
29.63
29.55
34
24.10
Net margin%
25.26
28.05
27.95
25.71
24.80
22.83
24.98
24.99
26.72
29.54
12.56
24.99
25.49
90
31.98
P/E ratio (avg)x
46.33
49.31
46.48
44.46
46.23
45.80
51.25
52.76
58.31
60.25
12.75
52.76
47.90
22
32.12
EV/EBITx
34.09
39.23
41.28
42.72
48.77
50.54
60.09
69.74
81.57
85.85
16.54
69.74
49.65
43
20.15
FCF yield (avg)%
25.81
25.84
26.88
25.03
23.47
24.02
22.61
25.15
25.78
23.76
2.95
24.02
25.09
41
5.60
FCF margin%
14.53
14.34
14.58
15.57
15.73
13.87
16.80
17.39
20.14
18.48
11.23
17.39
15.65
58
1.692
FCF / Net incomex
1.727
1.767
1.840
1.880
1.788
1.741
1.768
1.696
1.680
1.895
1.135
1.741
1.767
42
12.88
ROIC%
21.80
19.13
20.61
22.23
19.67
22.58
22.43
25.08
22.99
20.35
19.21
22.58
22.02
40
19.93
Return on equity%
26.97
27.21
26.17
24.96
25.61
25.24
22.54
21.09
21.33
23.57
16.89
22.54
25.10
60
27.55
Return on assets%
1.96
3.94
3.12
4.91
7.20
7.97
5.38
2.76
4.69
6.12
17.02
5.38
4.80
30
0.89
EPS$
1.56
1.46
1.53
1.61
1.86
1.87
1.96
2.24
2.15
2.44
0.92
5.58%
5.95%
—
17.81
EPS growth%
5.88
3.19
1.58
0.40
0.40
1.57
0.91
0.67
3.64
4.90
12.03
1.57
1.58
28
0.74
Bookvalue per sh$
0.50
0.43
0.37
0.33
0.32
0.30
0.31
0.29
0.28
0.25
1.20
(4.87%)
(7.50%)
—
1.15
FCF per share$
1.47
1.52
1.71
1.93
2.28
2.65
2.64
3.04
3.34
3.73
0.43
10.35%
10.96%
—
1.13
Dividend per sh$
1.19
1.21
1.22
1.21
1.21
1.37
1.56
1.55
1.68
1.78
0.41
8.00%
3.98%
—
11.67
Div yield (avg)%
8.47
7.41
4.81
2.42
0.46
1.98
2.62
0.96
0.40
0.40
15.73
0.96
2.20
32
8.56
Payout ratio%
33.91
35.38
34.00
31.12
30.78
31.99
33.55
33.45
35.77
32.79
12.83
33.45
33.50
20
0.651
Shares (diluted)B
0.902
0.957
0.976
1.088
1.180
1.319
1.365
1.400
1.660
1.811
0.678
8.96%
7.26%
30
8.32
Buyback yield%
8.52
10.58
10.20
9.29
9.06
11.58
11.25
8.33
10.81
13.40
18.13
11.25
10.39
25
0.932
D/E ratiox
1.579
1.611
1.410
1.442
1.458
1.390
1.285
1.336
1.349
1.474
0.243
1.349
1.426
74
1.134
Enterprise value$B
1.667
1.791
1.784
2.019
1.845
1.761
1.588
1.630
1.736
1.763
1.263
(0.90%)
0.71%
31
0.911
LT debt$B
1.430
1.444
1.495
1.537
1.666
1.782
1.961
2.019
1.990
2.329
0.235
6.92%
5.09%
53
Revenue
$1.404B
6.93%
1.00×
Cost of revenue
$982.6M
6.93%
1.00×
Operating expenses
$276.9M
6.46%
0.96×
Property and equipment
15.54%
Spread over hurdle
(6.05%)