2.967
Revenue$B
2.571
2.648
2.838
2.985
3.146
3.249
3.422
3.609
3.695
3.857
3.193
4.16%
4.57%
93
12.98
Revenue growth%
16.01
13.54
13.13
15.47
14.14
13.50
13.54
12.30
12.50
10.58
7.90
12.50
13.52
82
17.05
Gross margin%
17.21
15.99
15.06
15.59
12.68
9.97
12.58
9.65
9.52
7.66
15.68
9.65
12.63
60
13.75
Operating margin%
13.60
13.54
12.64
15.29
17.57
15.37
15.04
15.37
13.65
15.87
9.29
15.37
15.17
94
7.43
Net margin%
5.34
5.87
5.00
5.77
4.00
1.45
3.50
2.99
1.76
4.44
22.60
2.99
4.22
89
22.61
P/E ratio (avg)x
39.90
41.25
45.61
43.04
40.32
41.99
43.54
48.75
55.34
52.50
16.88
48.75
43.29
62
12.78
EV/EBITx
21.69
23.92
25.06
23.46
26.74
30.10
31.11
32.76
38.24
44.71
12.29
32.76
28.42
28
10.54
FCF yield (avg)%
16.81
15.68
17.30
16.69
17.93
17.63
18.68
17.25
19.07
20.20
17.18
18.68
17.46
43
26.77
FCF margin%
20.57
21.18
18.54
16.86
14.79
16.93
16.08
18.43
19.60
22.17
3.29
18.43
18.48
59
1.707
FCF / Net incomex
2.155
2.526
2.610
2.870
3.226
3.130
3.407
3.912
4.272
4.251
1.740
3.912
3.178
88
17.57
ROIC%
10.79
11.34
13.78
15.91
17.46
17.51
15.42
17.30
18.14
15.90
12.13
17.30
15.91
55
25.52
Return on equity%
26.17
27.26
28.84
27.67
28.71
31.55
33.77
36.62
34.45
32.01
6.12
33.77
30.20
49
6.28
Return on assets%
3.07
2.16
1.61
0.40
1.37
0.51
0.40
3.32
2.54
1.10
15.49
1.10
1.49
69
0.47
EPS$
0.64
0.67
0.64
0.70
0.68
0.68
0.73
0.82
0.74
0.83
0.51
3.90%
3.57%
—
3.02
EPS growth%
22.96
23.17
21.01
23.51
22.23
22.35
20.19
21.16
23.06
22.47
25.24
22.35
22.41
44
0.48
Bookvalue per sh$
0.56
0.57
0.57
0.64
0.63
0.61
0.66
0.69
0.74
0.83
0.18
5.72%
4.55%
—
0.21
FCF per share$
0.68
0.67
0.75
0.78
0.82
0.80
0.84
0.80
0.87
0.87
0.33
1.20%
4.00%
—
0.38
Dividend per sh$
0.29
0.31
0.29
0.32
0.31
0.28
0.26
0.25
0.23
0.22
0.16
(6.25%)
(2.40%)
—
2.72
Div yield (avg)%
21.74
18.79
16.43
13.47
10.95
11.43
11.63
11.74
13.55
11.17
11.65
11.63
12.61
14
3.49
Payout ratio%
12.79
13.44
11.60
11.97
13.39
10.52
8.73
11.11
13.69
15.59
3.57
11.11
12.38
78
4.438
Shares (diluted)B
7.242
7.052
6.609
7.554
8.797
9.288
10.81
11.83
13.82
13.10
4.473
8.29%
7.72%
44
24.41
Buyback yield%
28.11
26.36
23.46
25.22
23.66
22.72
22.95
21.11
22.53
24.01
15.98
22.72
23.56
23
0.600
D/E ratiox
0.966
1.027
1.036
1.160
1.291
1.182
1.102
1.225
1.331
1.259
0.847
1.225
1.171
79
2.031
Enterprise value$B
3.316
3.598
3.850
4.020
3.764
3.641
3.795
3.558
3.314
3.256
3.135
(2.85%)
(1.71%)
30
0.717
LT debt$B
0.994
0.991
1.108
1.055
1.066
0.991
0.958
0.880
0.967
0.970
1.271
(1.87%)
(0.85%)
48
Revenue
$3.857B
4.57%
1.00×
Cost of revenue
$1.997B
4.38%
0.98×
Operating expenses
$688.9M
4.54%
1.00×
Goodwill & intangibles
16.52%
Spread over hurdle
(1.97%)