0.913
Revenue$B
0.913
0.985
1.044
1.134
1.233
1.344
1.445
1.542
1.643
1.815
0.944
8.05%
7.87%
83
15.58
Revenue growth%
5.56
8.51
8.12
10.68
10.05
11.92
9.60
12.39
11.56
11.13
29.52
11.56
10.37
59
9.13
Gross margin%
16.89
14.38
16.84
18.40
17.97
18.53
18.28
17.24
19.85
19.66
3.25
18.53
18.12
88
7.68
Operating margin%
0.68
2.43
2.42
2.81
3.20
1.71
0.40
0.67
0.40
0.40
7.19
0.40
1.19
57
6.35
Net margin%
2.14
2.93
3.03
1.30
0.79
2.69
1.67
2.87
3.72
2.23
3.81
2.69
2.46
70
36.14
P/E ratio (avg)x
13.36
14.46
16.60
16.04
16.45
15.98
17.95
20.62
21.55
23.66
13.99
20.62
16.53
60
32.82
EV/EBITx
26.98
30.88
31.73
37.20
36.13
40.17
38.80
39.00
46.80
45.16
19.47
40.17
38.00
38
21.62
FCF yield (avg)%
21.39
19.81
20.85
18.40
19.90
17.81
17.76
14.87
14.75
17.19
3.77
17.19
18.11
6
3.69
FCF margin%
28.51
28.92
27.92
29.91
32.03
31.89
31.13
31.54
30.02
27.22
24.40
31.13
29.96
94
1.147
FCF / Net incomex
1.387
1.554
1.511
1.511
1.657
1.615
1.511
1.606
1.659
1.532
0.403
1.606
1.543
11
27.98
ROIC%
4.50
4.08
6.22
4.74
6.27
7.20
8.85
11.70
10.39
11.93
20.28
10.39
6.73
89
13.77
Return on equity%
17.69
17.68
16.54
16.09
14.08
17.06
16.88
14.69
12.86
13.79
27.00
14.69
16.31
44
10.74
Return on assets%
11.31
11.29
9.03
9.69
6.90
5.04
7.85
9.60
8.18
6.28
17.67
7.85
8.60
67
0.19
EPS$
0.53
0.54
0.51
0.51
0.52
0.49
0.44
0.45
0.44
0.48
0.20
(1.55%)
(1.59%)
—
10.80
EPS growth%
22.28
19.83
20.13
18.54
18.87
19.93
21.30
18.97
19.27
17.69
20.36
19.27
19.55
29
0.52
Bookvalue per sh$
0.33
0.33
0.37
0.39
0.38
0.38
0.37
0.40
0.45
0.43
0.60
2.54%
2.00%
—
0.84
FCF per share$
0.46
0.43
0.40
0.46
0.51
0.55
0.62
0.58
0.60
0.68
0.68
5.57%
4.15%
—
0.39
Dividend per sh$
1.09
1.16
1.26
1.21
1.32
1.28
1.39
1.42
1.53
1.59
0.50
3.80%
3.48%
—
13.29
Div yield (avg)%
23.26
20.69
23.18
23.91
26.61
25.54
22.78
25.40
26.49
26.01
13.36
25.54
24.65
42
20.86
Payout ratio%
21.30
19.48
18.96
20.54
23.15
24.67
23.58
20.73
18.01
18.23
2.17
20.73
20.63
67
778.3
Shares (diluted)M
741.9
826.7
792.8
732.2
777.1
764.9
703.2
673.6
694.9
684.2
807.5
(2.51%)
(1.16%)
69
26.80
Buyback yield%
21.47
23.64
25.16
26.18
28.00
27.87
29.02
30.77
28.78
30.63
29.24
29.02
27.94
81
1.542
D/E ratiox
1.439
1.486
1.395
1.471
1.366
1.226
1.117
1.168
1.057
1.101
1.138
1.117
1.296
74
1.082
Enterprise value$B
0.811
0.821
0.774
0.835
0.920
1.063
1.138
1.106
1.151
1.287
0.298
6.95%
5.60%
90
0.880
LT debt$B
1.024
1.169
1.275
1.302
1.340
1.437
1.627
1.866
2.173
2.089
1.082
9.29%
7.50%
28
Revenue
$1.815B
7.87%
1.00×
Cost of revenue
$1.125B
7.82%
1.00×
Operating expenses
$175.7M
7.37%
0.95×
Goodwill & intangibles
15.58%
Return on capital
152.64%
Spread over hurdle
140.79%