1.198
Revenue$B
1.090
1.112
1.186
1.266
1.352
1.424
1.512
1.607
1.697
1.730
1.281
5.06%
4.94%
11
16.12
Revenue growth%
16.36
19.13
21.49
22.01
23.44
21.63
19.35
20.58
22.33
22.53
14.78
21.63
21.56
79
24.94
Gross margin%
17.39
15.65
15.26
12.33
13.32
15.37
14.31
15.16
17.94
18.13
7.81
15.37
15.31
70
3.81
Operating margin%
23.28
21.46
23.17
25.37
25.39
23.89
23.51
23.02
24.07
24.62
10.76
23.89
23.70
24
23.00
Net margin%
17.02
18.99
21.29
18.83
20.18
22.55
22.18
21.00
21.28
22.89
5.20
22.18
21.14
93
24.76
P/E ratio (avg)x
30.28
31.85
34.48
36.09
33.44
36.49
34.13
38.43
36.16
38.38
23.82
36.49
35.28
18
12.38
EV/EBITx
40.61
40.62
41.01
39.62
37.88
42.91
47.03
49.97
56.41
58.18
18.22
49.97
41.96
39
13.19
FCF yield (avg)%
17.35
17.30
18.65
15.83
13.24
12.25
12.67
13.49
15.17
14.37
13.45
13.49
14.77
12
3.39
FCF margin%
21.37
19.41
17.64
17.70
15.08
14.97
16.78
17.93
15.84
15.51
18.91
15.84
17.21
28
1.544
FCF / Net incomex
1.248
1.128
1.103
1.021
0.894
0.913
0.877
0.936
0.865
0.936
0.674
0.913
0.936
16
21.22
ROIC%
7.64
9.33
8.65
7.08
7.93
10.86
11.42
9.64
11.47
11.13
20.64
11.13
9.48
63
14.94
Return on equity%
30.99
32.16
31.13
33.07
35.59
35.54
35.71
38.39
38.92
40.85
9.18
38.39
35.57
20
2.00
Return on assets%
33.30
32.78
30.61
31.71
32.17
31.96
30.51
31.28
31.68
30.95
25.04
31.28
31.69
87
0.39
EPS$
0.25
0.29
0.30
0.36
0.37
0.39
0.42
0.51
0.51
0.58
0.43
9.43%
9.71%
—
3.71
EPS growth%
18.55
19.57
20.55
22.20
23.76
26.23
25.64
23.93
25.16
22.34
10.85
25.16
23.05
85
0.54
Bookvalue per sh$
0.50
0.56
0.63
0.61
0.62
0.67
0.77
0.89
1.06
1.02
0.11
10.38%
8.68%
—
0.29
FCF per share$
0.44
0.48
0.46
0.41
0.37
0.39
0.44
0.47
0.45
0.48
0.33
5.15%
1.06%
—
0.60
Dividend per sh$
0.16
0.17
0.18
0.17
0.15
0.17
0.19
0.18
0.17
0.19
0.52
5.08%
0.40%
—
19.65
Div yield (avg)%
32.72
35.24
36.07
38.78
41.51
44.24
42.58
42.63
41.11
39.69
24.91
42.58
40.40
13
11.89
Payout ratio%
19.60
16.88
18.62
17.35
18.16
18.24
17.17
15.80
14.44
14.99
13.18
15.80
17.26
81
0.963
Shares (diluted)B
1.181
1.176
1.204
1.259
1.304
1.330
1.508
1.661
1.683
1.849
1.012
7.24%
5.75%
31
4.56
Buyback yield%
5.86
4.69
1.84
0.40
1.01
2.37
1.82
4.33
6.99
9.16
15.18
4.33
3.35
10
0.855
D/E ratiox
0.544
0.521
0.530
0.511
0.515
0.454
0.399
0.363
0.359
0.348
1.377
0.363
0.483
50
197.8
Enterprise value$M
237.0
262.7
252.6
272.2
273.3
297.2
319.8
355.1
404.1
380.1
233.2
6.82%
5.81%
83
0.873
LT debt$B
1.603
1.598
1.798
1.946
1.928
1.953
1.846
2.058
2.137
1.972
1.186
0.46%
2.44%
65
Revenue
$1.730B
4.94%
1.00×
Cost of revenue
$778.2M
4.35%
0.94×
Operating expenses
$336.9M
5.61%
1.07×