1.831
Revenue$B
9.528
9.832
10.26
10.68
11.08
11.47
11.62
12.08
12.57
13.31
2.051
3.74%
3.60%
41
22.34
Revenue growth%
21.29
22.06
23.23
26.04
27.89
25.73
23.17
25.38
27.50
28.97
12.01
25.73
25.55
59
6.87
Gross margin%
12.20
11.11
13.10
14.24
15.88
14.73
14.55
15.88
13.18
10.55
10.00
14.55
13.71
56
18.76
Operating margin%
19.02
16.38
18.03
16.29
14.95
17.11
17.55
19.82
19.47
21.96
10.76
19.47
17.79
36
5.20
Net margin%
26.25
26.52
27.41
29.43
28.04
30.93
29.05
29.79
27.10
25.67
26.60
29.05
27.73
57
6.012
P/E ratio (avg)x
27.28
24.96
22.63
23.98
21.46
20.07
18.97
20.72
20.66
18.81
29.12
20.07
21.09
21
7.549
EV/EBITx
21.30
20.92
18.99
18.87
17.42
18.92
17.07
18.59
18.64
17.37
17.70
18.59
18.75
89
15.75
FCF yield (avg)%
23.11
21.31
19.26
18.18
17.37
19.81
19.99
20.35
20.43
17.53
16.54
19.99
19.90
51
27.67
FCF margin%
14.01
13.24
11.35
8.75
8.94
11.62
12.82
15.13
13.54
13.12
9.82
13.12
12.97
22
0.783
FCF / Net incomex
1.220
1.044
1.122
0.971
0.914
0.878
0.920
0.885
0.946
0.989
0.919
0.920
0.958
64
29.74
ROIC%
22.30
20.42
17.74
19.93
19.85
18.13
17.42
19.20
19.78
22.21
6.24
19.20
19.82
63
3.51
Return on equity%
2.65
4.85
2.90
4.19
6.02
5.11
3.32
5.89
7.17
5.71
5.43
5.71
4.98
43
11.00
Return on assets%
26.81
28.37
30.68
27.99
30.69
33.68
33.54
30.83
28.49
25.56
6.40
30.83
29.58
30
0.47
EPS$
0.31
0.27
0.25
0.27
0.29
0.31
0.33
0.29
0.28
0.24
0.50
(3.74%)
(2.25%)
—
9.35
EPS growth%
14.27
11.99
12.66
15.06
15.31
14.77
11.81
14.75
15.02
12.11
10.98
14.75
14.51
52
0.66
Bookvalue per sh$
2.96
3.00
2.85
3.15
3.46
3.42
3.90
4.16
4.67
4.49
1.89
5.32%
5.68%
—
0.75
FCF per share$
0.75
0.73
0.69
0.76
0.69
0.64
0.60
0.67
0.70
0.71
1.93
0.38%
(0.87%)
—
0.68
Dividend per sh$
0.70
0.68
0.74
0.70
0.71
0.71
0.73
0.72
0.77
0.80
1.59
2.23%
0.82%
—
14.37
Div yield (avg)%
15.89
13.76
12.11
14.34
14.35
13.56
14.44
15.83
16.25
15.78
9.16
15.78
14.39
69
24.36
Payout ratio%
16.09
14.26
13.13
13.18
13.56
11.18
11.76
13.47
11.04
8.65
10.57
11.18
13.15
44
2.219
Shares (diluted)B
3.106
3.545
3.649
3.710
4.091
4.464
5.295
5.457
5.658
5.851
2.333
7.42%
6.57%
22
25.65
Buyback yield%
13.37
12.46
10.80
13.78
12.22
10.79
13.31
12.09
14.39
12.28
21.64
12.28
12.37
12
0.755
D/E ratiox
0.411
0.423
0.437
0.444
0.403
0.421
0.370
0.375
0.343
0.344
0.982
0.370
0.407
79
5.883
Enterprise value$B
8.630
8.194
8.353
9.854
11.26
12.87
12.90
13.69
15.95
18.45
7.335
10.37%
8.87%
20
7.164
LT debt$B
14.69
16.02
17.09
18.95
19.56
20.38
21.13
22.99
26.56
31.51
5.108
10.01%
8.87%
45
Revenue
$13.31B
3.60%
1.00×
Cost of revenue
$7.923B
3.61%
1.00×
Operating expenses
$2.986B
3.31%
0.97×
Cash and investments
17.02%
Spread over hurdle
(22.34%)