1.887
Revenue$B
2.446
2.469
2.509
2.563
2.666
2.730
2.805
2.900
2.966
3.067
1.943
2.84%
2.66%
18
14.67
Revenue growth%
7.21
9.05
8.64
6.96
5.70
8.13
10.30
12.13
14.53
15.01
22.32
12.13
8.84
22
5.49
Gross margin%
11.47
13.37
13.01
16.00
13.56
16.52
18.97
20.34
22.69
24.10
5.68
20.34
16.26
87
4.05
Operating margin%
7.27
8.74
7.05
5.29
2.31
0.40
1.56
2.99
5.15
5.88
3.72
2.99
5.22
84
19.33
Net margin%
8.98
7.52
5.18
7.11
8.68
10.43
8.81
8.29
10.68
10.54
24.24
10.43
8.75
18
15.41
P/E ratio (avg)x
46.34
53.08
57.77
60.59
66.21
66.53
67.12
70.79
70.49
70.78
17.55
70.49
66.37
83
35.44
EV/EBITx
27.28
28.85
28.10
29.02
32.13
37.31
42.59
48.12
57.82
59.43
8.228
48.12
34.72
63
12.53
FCF yield (avg)%
19.61
21.12
22.67
25.56
26.54
25.90
26.03
27.41
25.43
28.20
7.97
26.03
25.73
61
18.29
FCF margin%
15.42
13.63
14.71
14.95
17.39
19.56
19.40
19.11
18.95
16.69
29.11
19.11
17.04
16
1.681
FCF / Net incomex
1.106
1.047
1.013
0.936
1.001
1.060
1.054
0.948
0.970
0.953
0.205
0.970
1.007
58
28.93
ROIC%
15.37
14.95
13.63
16.61
13.62
15.66
16.57
18.60
16.36
18.12
3.59
16.57
16.01
77
4.30
Return on equity%
24.53
21.99
19.33
16.99
19.59
19.40
22.00
20.94
23.37
26.23
17.69
22.00
21.47
36
18.02
Return on assets%
7.22
5.37
7.77
6.13
8.00
10.94
10.78
10.63
12.46
11.52
11.06
10.94
9.32
21
0.09
EPS$
0.31
0.35
0.36
0.40
0.41
0.47
0.47
0.52
0.52
0.57
0.10
6.61%
6.59%
—
23.77
EPS growth%
24.71
23.48
22.68
20.27
20.19
20.86
19.22
19.53
18.68
20.66
25.64
19.53
20.47
50
0.20
Bookvalue per sh$
0.10
0.09
0.10
0.10
0.10
0.11
0.11
0.09
0.09
0.09
0.09
(3.49%)
(2.36%)
—
0.27
FCF per share$
0.33
0.31
0.35
0.34
0.38
0.40
0.37
0.37
0.35
0.35
0.19
(1.54%)
0.16%
—
0.29
Dividend per sh$
0.21
0.19
0.21
0.23
0.23
0.21
0.22
0.21
0.23
0.20
0.29
(2.19%)
(1.62%)
—
11.09
Div yield (avg)%
23.43
25.39
23.84
21.28
21.39
23.28
21.61
22.41
21.08
19.17
15.70
21.61
22.01
34
16.85
Payout ratio%
11.50
9.15
7.16
9.13
6.19
5.10
7.64
6.79
8.95
10.64
16.62
7.64
8.30
85
2.303
Shares (diluted)B
2.684
2.522
2.696
2.656
2.725
2.928
2.750
2.632
2.542
2.416
2.248
(2.38%)
(1.07%)
81
6.75
Buyback yield%
8.85
11.09
9.67
7.20
8.41
11.34
8.95
6.86
3.96
4.85
26.27
6.86
8.63
84
0.214
D/E ratiox
0.662
0.684
0.804
0.864
0.953
1.076
1.254
1.343
1.530
1.545
1.498
1.343
1.015
72
1.717
Enterprise value$B
2.724
2.788
2.692
2.907
3.071
3.433
3.240
3.102
3.480
3.888
0.124
4.83%
4.54%
22
0.199
LT debt$B
2.474
2.735
3.075
3.416
3.340
3.201
3.173
3.008
3.217
3.673
1.064
1.92%
4.33%
91
Revenue
$3.067B
2.66%
1.00×
Cost of revenue
$1.337B
3.00%
1.03×
Operating expenses
$704.3M
1.82%
0.92×
Goodwill & intangibles
19.48%
Spread over hurdle
81.92%