3.444
Revenue$B
3.041
3.034
3.038
3.078
3.167
3.198
3.248
3.388
3.523
3.601
3.643
2.60%
2.05%
81
6.84
Revenue growth%
13.55
10.72
9.70
7.81
8.70
7.19
5.73
8.29
7.06
9.56
28.33
7.19
8.50
17
22.36
Gross margin%
16.81
16.47
17.84
16.81
17.93
18.35
16.50
13.60
11.24
11.82
5.77
13.60
16.66
51
15.81
Operating margin%
22.87
25.31
28.05
27.75
28.62
27.09
28.54
27.60
28.33
29.43
7.69
28.33
27.90
11
12.53
Net margin%
8.56
6.43
7.74
7.68
8.54
5.86
8.09
7.13
8.73
5.94
5.71
7.13
7.71
55
8.470
P/E ratio (avg)x
54.48
54.12
55.54
62.55
68.30
65.96
77.77
77.33
87.66
95.25
25.10
77.77
67.13
33
35.17
EV/EBITx
14.57
15.70
15.44
15.14
16.39
14.95
14.53
13.63
14.56
15.73
29.25
14.56
15.05
55
23.07
FCF yield (avg)%
18.47
19.76
18.50
16.22
16.01
18.48
16.99
14.41
13.28
10.88
22.20
14.41
16.61
17
17.23
FCF margin%
11.11
8.79
11.69
8.89
9.96
8.38
5.43
5.23
4.39
5.70
14.71
5.43
8.59
29
0.743
FCF / Net incomex
1.843
1.739
1.904
1.945
1.832
1.804
1.841
1.939
2.150
2.139
1.222
1.939
1.874
34
16.29
ROIC%
19.63
17.23
15.66
18.51
15.91
15.94
18.28
18.96
21.82
22.85
13.75
18.96
18.40
56
25.53
Return on equity%
21.34
23.15
20.86
19.96
21.56
21.09
19.10
19.17
21.70
20.36
20.28
20.36
20.98
94
4.46
Return on assets%
25.45
22.80
23.71
24.27
23.07
25.27
23.71
25.66
23.41
21.72
22.65
23.71
23.71
9
0.46
EPS$
0.59
0.65
0.74
0.74
0.84
0.87
0.80
0.73
0.77
0.84
0.49
(0.06%)
4.04%
—
25.71
EPS growth%
15.40
13.16
13.39
15.27
14.43
14.12
15.45
14.83
13.28
15.52
17.48
14.83
14.63
56
0.20
Bookvalue per sh$
0.46
0.44
0.48
0.46
0.53
0.48
0.50
0.49
0.47
0.48
0.29
(1.86%)
1.08%
—
0.39
FCF per share$
0.19
0.23
0.26
0.30
0.35
0.38
0.39
0.39
0.39
0.41
0.40
3.27%
9.51%
—
0.42
Dividend per sh$
0.73
0.81
0.87
0.93
1.12
1.21
1.40
1.51
1.76
1.90
0.11
11.16%
12.09%
—
8.72
Div yield (avg)%
6.23
9.05
8.84
11.60
12.88
10.86
9.40
10.43
10.80
7.85
4.42
10.43
9.91
74
15.94
Payout ratio%
19.07
19.81
18.48
20.86
22.84
22.26
23.69
24.57
23.92
25.08
21.30
23.92
22.55
6
5.197
Shares (diluted)B
5.887
5.617
5.854
6.569
6.530
7.605
7.533
8.237
9.006
10.48
5.176
9.93%
6.06%
28
15.91
Buyback yield%
11.71
12.98
12.45
14.52
15.68
18.53
18.78
19.53
20.77
19.31
6.57
19.31
17.10
35
1.590
D/E ratiox
0.352
0.326
0.333
0.344
0.351
0.370
0.378
0.372
0.411
0.384
1.202
0.378
0.361
51
3.453
Enterprise value$B
1.453
1.303
1.211
1.123
1.257
1.395
1.463
1.464
1.551
1.663
2.103
5.76%
0.93%
41
2.828
LT debt$B
3.630
3.904
4.105
3.785
3.824
3.517
3.552
3.625
4.012
3.638
2.150
(0.99%)
0.23%
72
Revenue
$3.601B
2.05%
1.00×
Cost of revenue
$1.631B
1.70%
0.97×
Operating expenses
$736.7M
2.43%
1.04×