2.258
Revenue$B
1.551
1.713
1.861
2.049
2.238
2.466
2.608
2.853
3.040
3.337
2.384
8.31%
8.88%
63
15.08
Revenue growth%
8.46
11.39
12.92
13.60
13.44
10.63
11.83
12.88
13.49
15.20
22.72
12.88
12.90
7
2.69
Gross margin%
16.37
18.73
19.11
21.19
23.53
25.42
24.43
23.83
22.41
22.14
6.23
23.83
22.28
55
18.96
Operating margin%
26.78
27.91
30.65
31.09
30.73
32.20
30.95
29.65
28.13
26.61
23.62
29.65
30.15
94
17.22
Net margin%
20.14
21.41
19.22
20.83
22.14
23.15
23.00
22.41
24.63
24.40
6.37
23.15
22.27
65
33.33
P/E ratio (avg)x
32.52
35.64
40.02
44.12
41.57
43.82
45.31
52.47
56.99
65.46
27.38
52.47
43.97
51
33.96
EV/EBITx
18.71
21.55
23.22
21.91
23.05
25.06
26.82
24.98
25.67
24.95
23.72
25.06
24.09
82
9.06
FCF yield (avg)%
20.91
19.76
17.88
17.58
16.17
14.29
11.61
8.98
8.63
11.13
10.51
11.13
15.23
71
15.18
FCF margin%
9.97
8.13
8.59
9.91
12.36
10.79
10.46
12.39
13.35
14.67
7.59
12.39
10.63
55
1.304
FCF / Net incomex
0.666
0.651
0.687
0.770
0.733
0.795
0.797
0.868
0.972
1.031
0.278
0.868
0.782
81
8.63
ROIC%
1.91
0.40
2.28
2.39
0.40
0.40
0.40
2.83
0.53
0.40
23.32
0.40
0.46
10
14.44
Return on equity%
8.11
10.80
12.34
10.00
11.99
9.45
11.20
12.44
13.32
14.22
25.35
12.44
11.59
20
25.58
Return on assets%
0.40
1.87
1.21
0.40
1.08
2.90
4.43
5.39
2.56
0.40
19.39
2.90
1.54
61
2.49
EPS$
1.46
1.47
1.29
1.29
1.17
1.16
1.20
1.15
1.15
1.27
2.62
1.71%
(2.29%)
—
29.93
EPS growth%
9.20
9.70
7.24
10.11
11.42
9.45
8.75
10.68
11.32
11.50
4.11
10.68
9.90
27
0.93
Bookvalue per sh$
1.42
1.27
1.35
1.30
1.31
1.25
1.33
1.17
1.16
1.06
1.98
(4.23%)
(2.00%)
—
1.97
FCF per share$
1.22
1.14
1.05
1.03
1.12
1.26
1.32
1.41
1.50
1.63
1.21
7.70%
3.65%
—
0.74
Dividend per sh$
0.56
0.60
0.63
0.55
0.58
0.51
0.44
0.44
0.44
0.41
0.92
(6.67%)
(2.19%)
—
17.95
Div yield (avg)%
9.78
8.81
10.16
8.93
8.39
6.51
7.67
6.69
5.30
6.40
3.62
6.51
8.03
31
3.16
Payout ratio%
23.53
20.53
22.86
25.77
22.87
20.54
19.09
22.02
19.70
21.00
28.86
20.54
21.51
69
1.030
Shares (diluted)B
1.388
1.487
1.516
1.415
1.285
1.221
1.285
1.185
1.212
1.358
0.986
1.11%
0.66%
24
7.09
Buyback yield%
23.43
25.82
26.34
27.49
25.47
22.69
21.02
21.66
22.68
23.79
10.37
22.68
23.61
38
1.496
D/E ratiox
0.875
0.944
0.974
0.988
0.863
0.837
0.844
0.897
0.936
0.865
0.253
0.865
0.886
52
3.374
Enterprise value$B
0.232
0.231
0.209
0.233
0.235
0.239
0.241
0.243
0.236
0.238
1.241
0.26%
0.44%
79
3.892
LT debt$B
5.838
6.469
7.590
7.688
8.294
7.997
8.997
8.748
10.16
11.01
3.361
5.83%
7.46%
77
Revenue
$3.337B
8.88%
1.00×
Cost of revenue
$1.771B
8.84%
1.00×
Operating expenses
$846.3M
9.15%
1.03×
Spread over hurdle
(5.12%)