0.971
Revenue$B
1.502
1.496
1.502
1.532
1.523
1.520
1.504
1.549
1.584
1.624
1.016
1.29%
1.09%
48
4.96
Revenue growth%
24.25
26.15
27.27
26.90
26.43
24.94
22.01
20.79
21.00
20.49
6.26
21.00
24.59
19
21.23
Gross margin%
9.94
8.19
9.19
9.35
11.06
12.24
10.41
10.90
13.15
10.17
19.77
10.90
10.29
79
12.57
Operating margin%
6.46
4.75
2.19
0.40
1.25
3.64
4.91
7.34
9.72
7.06
10.31
7.06
4.83
49
11.88
Net margin%
16.39
19.11
16.69
17.82
15.79
14.09
15.61
17.04
15.52
13.99
10.71
15.52
16.09
67
27.55
P/E ratio (avg)x
38.38
44.57
44.34
42.92
48.90
53.96
60.66
65.55
69.72
81.36
18.07
65.55
51.43
89
23.17
EV/EBITx
16.78
19.51
21.44
23.75
26.02
26.45
30.90
35.57
35.47
36.88
10.36
35.47
26.23
82
17.67
FCF yield (avg)%
0.40
1.65
2.61
3.62
5.59
6.68
3.87
3.29
0.40
3.08
17.37
3.29
3.18
32
29.82
FCF margin%
17.70
20.59
22.89
22.63
24.40
21.86
23.12
23.99
26.80
27.14
29.95
23.99
23.01
53
0.632
FCF / Net incomex
1.195
1.323
1.231
1.352
1.483
1.420
1.441
1.380
1.376
1.275
1.002
1.380
1.364
48
3.35
ROIC%
0.95
2.44
1.42
0.40
0.40
0.55
0.40
1.13
0.40
0.40
10.71
0.40
0.47
40
22.23
Return on equity%
2.73
0.47
0.40
2.40
3.97
1.16
1.09
0.40
3.37
0.54
10.13
1.09
1.13
60
12.72
Return on assets%
17.89
20.86
22.95
22.09
23.97
26.41
24.48
23.69
25.24
22.29
25.62
24.48
23.32
52
1.99
EPS$
1.67
1.58
1.55
1.51
1.68
1.56
1.71
1.67
1.47
1.45
2.21
(2.87%)
(1.42%)
—
26.98
EPS growth%
16.06
14.86
16.79
13.93
11.48
10.03
10.40
9.84
11.52
13.42
27.29
10.40
12.47
23
1.86
Bookvalue per sh$
1.46
1.50
1.44
1.46
1.61
1.64
1.54
1.72
1.68
1.65
2.09
0.48%
0.67%
—
0.93
FCF per share$
1.37
1.36
1.21
1.12
0.99
0.94
0.96
0.92
0.95
0.83
1.36
(3.62%)
(6.28%)
—
1.01
Dividend per sh$
1.52
1.54
1.56
1.55
1.61
1.58
1.82
1.77
2.02
2.20
1.83
6.40%
3.65%
—
11.79
Div yield (avg)%
24.08
24.94
26.67
24.97
25.30
27.34
28.70
30.28
31.13
32.58
25.98
30.28
27.01
7
3.07
Payout ratio%
21.14
20.65
23.58
20.80
22.20
20.31
21.80
18.98
21.52
19.00
3.57
20.31
20.97
21
316.6
Shares (diluted)M
333.7
343.3
367.8
331.1
356.0
340.2
325.7
292.3
300.9
267.4
307.5
(5.56%)
(2.23%)
10
23.13
Buyback yield%
9.39
12.03
11.88
13.86
16.54
18.31
15.71
17.75
17.64
18.95
24.95
17.75
16.12
40
0.355
D/E ratiox
0.988
0.873
0.792
0.728
0.720
0.749
0.803
0.706
0.726
0.756
0.639
0.749
0.752
24
1.277
Enterprise value$B
1.513
1.528
1.545
1.460
1.398
1.436
1.385
1.592
1.733
1.693
0.212
3.91%
2.66%
78
0.504
LT debt$B
1.335
1.464
1.596
1.766
1.684
1.730
1.704
2.004
1.940
2.243
0.787
5.90%
7.06%
53
Revenue
$1.624B
1.09%
1.00×
Cost of revenue
$994.0M
1.26%
1.02×
Operating expenses
$362.0M
0.96%
0.99×
Property and equipment
22.49%
Spread over hurdle
18.05%