1.274
Revenue$B
1.736
1.760
1.774
1.812
1.828
1.821
1.799
1.784
1.809
1.788
1.319
(0.45%)
0.57%
57
27.43
Revenue growth%
11.75
12.90
12.51
14.69
14.99
12.89
14.05
14.67
14.17
14.34
16.86
14.17
14.11
76
22.13
Gross margin%
3.19
3.81
0.81
0.40
0.40
0.40
0.61
0.40
0.40
2.01
22.77
0.40
0.51
62
27.47
Operating margin%
10.49
13.44
15.22
15.58
17.72
18.51
17.34
15.78
13.24
13.35
3.04
15.78
15.40
49
18.88
Net margin%
2.73
0.40
0.40
0.40
0.83
0.86
0.40
0.40
0.52
0.40
4.64
0.40
0.40
32
31.32
P/E ratio (avg)x
13.78
15.48
15.20
15.53
16.29
17.61
15.84
15.76
17.01
17.49
24.66
17.01
15.80
21
34.66
EV/EBITx
13.03
13.57
13.33
12.83
14.42
15.85
15.92
16.82
15.48
14.48
30.42
15.85
14.45
23
12.61
FCF yield (avg)%
27.43
25.04
27.12
26.81
29.50
30.80
29.16
30.79
32.73
33.61
16.54
30.80
29.33
42
6.53
FCF margin%
5.97
3.72
1.97
0.40
0.83
0.40
2.04
1.53
0.40
0.40
7.26
0.40
1.18
33
1.647
FCF / Net incomex
1.474
1.509
1.751
1.722
1.802
1.763
1.957
1.863
1.916
2.223
1.218
1.916
1.783
81
25.09
ROIC%
17.80
15.73
16.23
16.27
14.41
16.26
15.03
15.71
16.32
17.93
27.86
16.26
16.24
25
2.99
Return on equity%
19.44
19.68
21.16
19.37
20.88
23.58
22.03
24.57
24.12
23.66
7.19
23.66
21.59
41
19.95
Return on assets%
6.36
3.68
5.03
2.26
0.40
0.58
3.53
1.74
0.40
1.06
2.36
1.06
2.00
41
5.13
EPS$
1.19
1.18
1.28
1.19
1.22
1.19
1.26
1.25
1.12
0.99
5.40
(4.12%)
(2.76%)
—
5.79
EPS growth%
13.08
15.39
14.67
16.60
18.68
20.16
19.83
17.51
18.14
18.59
8.75
18.59
17.82
13
5.49
Bookvalue per sh$
4.86
5.18
5.56
5.33
5.10
4.73
5.21
4.83
4.41
4.64
5.60
(1.89%)
(0.20%)
—
3.59
FCF per share$
3.24
3.67
3.88
4.09
3.77
3.49
3.89
3.98
4.32
4.25
5.23
2.40%
2.99%
—
2.92
Dividend per sh$
1.83
1.67
1.72
1.86
1.87
1.82
1.93
2.10
2.08
2.24
2.79
3.71%
2.15%
—
26.90
Div yield (avg)%
11.45
10.97
8.17
6.73
9.36
10.57
10.61
11.67
13.39
10.55
8.33
10.61
10.59
81
9.47
Payout ratio%
31.45
28.92
28.44
27.14
26.61
23.90
24.15
21.66
24.44
27.13
5.74
24.15
26.87
68
140.7
Shares (diluted)M
165.7
159.3
170.1
177.0
202.6
234.5
229.3
250.2
299.1
339.3
138.4
10.86%
7.79%
85
24.66
Buyback yield%
10.61
11.17
12.86
13.90
12.64
15.48
14.15
12.53
10.60
8.26
29.06
12.53
12.59
88
0.475
D/E ratiox
0.292
0.275
0.243
0.255
0.257
0.275
0.287
0.277
0.248
0.256
0.944
0.275
0.266
38
0.399
Enterprise value$B
1.141
1.219
1.325
1.440
1.595
1.855
1.858
2.105
2.084
2.055
0.376
5.20%
7.08%
57
0.655
LT debt$B
0.754
0.638
0.540
0.460
0.393
0.406
0.389
0.350
0.350
0.358
1.267
(1.88%)
(8.31%)
39
Revenue
$1.788B
0.57%
1.00×
Cost of revenue
$1.180B
0.64%
1.01×
Operating expenses
$171.9M
0.17%
0.96×
Cash and investments
15.96%
Goodwill & intangibles
15.09%
Return on capital
151.18%
Spread over hurdle
143.18%