4.247
Revenue$B
5.628
5.892
6.383
6.866
7.355
7.805
8.191
8.711
9.336
9.798
4.358
5.90%
6.32%
50
22.82
Revenue growth%
24.50
22.44
20.96
20.86
23.85
21.89
21.87
22.48
23.19
21.71
24.56
21.89
22.17
39
5.24
Gross margin%
5.89
8.51
8.99
7.38
9.07
6.41
4.50
6.21
6.42
6.46
10.74
6.41
6.44
68
27.41
Operating margin%
5.09
3.02
5.10
2.83
1.33
3.28
2.20
2.78
2.03
2.95
24.19
2.78
2.89
80
25.89
Net margin%
23.71
24.55
22.72
19.75
18.99
17.47
16.69
14.01
12.00
9.52
21.67
14.01
18.23
32
10.22
P/E ratio (avg)x
59.64
63.00
69.63
67.46
68.24
75.50
72.04
75.70
80.50
87.86
12.22
75.70
70.83
16
27.17
EV/EBITx
40.45
36.45
36.15
40.02
37.86
41.32
41.92
39.69
42.28
43.05
23.47
41.92
40.24
26
6.28
FCF yield (avg)%
21.99
21.42
23.40
20.46
20.10
17.25
15.31
12.49
14.58
16.22
10.53
15.31
18.67
94
25.50
FCF margin%
5.23
8.12
9.35
12.29
11.85
12.85
10.50
12.52
12.65
9.92
29.24
12.52
11.18
79
0.638
FCF / Net incomex
0.454
0.423
0.464
0.503
0.474
0.516
0.521
0.584
0.638
0.613
0.182
0.584
0.510
34
20.24
ROIC%
22.76
20.79
23.13
22.13
24.59
23.32
24.53
27.39
26.83
26.91
16.07
26.83
23.93
44
8.65
Return on equity%
19.54
19.07
21.13
18.94
16.70
16.67
13.73
15.34
17.65
17.12
22.12
16.67
17.39
64
23.06
Return on assets%
22.74
19.75
17.94
15.23
14.76
14.74
16.26
15.21
13.61
12.07
26.62
14.74
15.22
35
2.61
EPS$
0.73
0.79
0.69
0.65
0.57
0.59
0.56
0.56
0.50
0.52
2.83
(1.78%)
(2.70%)
—
12.14
EPS growth%
27.59
26.87
26.09
27.73
27.34
29.83
28.93
26.24
23.77
26.41
6.15
26.41
27.10
28
2.29
Bookvalue per sh$
0.84
0.79
0.83
0.78
0.90
1.05
1.02
1.09
1.09
1.25
2.95
6.79%
5.15%
—
2.13
FCF per share$
2.18
2.20
2.65
3.11
3.27
3.40
3.74
3.72
3.93
4.72
2.66
7.64%
9.65%
—
1.19
Dividend per sh$
2.64
2.44
2.20
1.95
1.88
1.86
1.66
1.69
1.56
1.73
3.12
(1.64%)
(3.84%)
—
22.41
Div yield (avg)%
25.19
23.17
21.02
21.12
21.82
19.66
20.50
20.03
18.98
16.37
9.04
19.66
20.76
20
22.35
Payout ratio%
10.63
11.20
11.68
10.32
10.32
13.11
13.64
14.97
13.14
12.37
20.03
13.14
12.03
87
1.309
Shares (diluted)B
1.856
2.074
2.022
2.229
2.165
1.998
2.020
1.884
1.865
1.974
1.326
(1.83%)
1.41%
39
10.24
Buyback yield%
7.65
9.48
7.99
10.25
10.87
13.74
12.90
12.71
14.32
14.47
8.72
13.74
11.79
66
0.835
D/E ratiox
0.592
0.657
0.667
0.703
0.736
0.647
0.684
0.735
0.676
0.655
0.319
0.676
0.671
83
3.840
Enterprise value$B
10.14
10.35
10.63
11.10
12.09
14.38
15.20
17.05
17.38
20.30
8.269
10.92%
7.47%
44
7.478
LT debt$B
15.96
15.39
16.10
16.89
17.83
18.81
19.85
19.12
22.88
24.13
7.382
6.24%
4.65%
37
Revenue
$9.798B
6.32%
1.00×
Cost of revenue
$4.541B
6.23%
0.99×
Operating expenses
$2.213B
6.31%
1.00×
Goodwill & intangibles
20.28%
Property and equipment
13.79%
Spread over hurdle
(6.55%)