19.78
Revenue$B
45.91
47.65
48.68
51.26
54.65
56.36
58.02
59.46
62.14
65.48
21.47
3.68%
3.83%
18
17.97
Revenue growth%
6.14
9.10
9.39
6.85
6.63
6.37
7.90
9.95
10.78
8.48
6.12
8.48
8.19
74
11.72
Gross margin%
27.25
29.48
29.38
27.59
27.91
30.67
30.87
30.92
29.13
26.19
24.98
30.67
29.25
24
21.52
Operating margin%
15.82
18.54
19.86
21.25
22.34
25.13
26.14
27.89
28.31
31.18
28.78
27.89
23.74
57
8.53
Net margin%
26.60
25.77
25.52
23.15
20.82
21.53
20.27
18.17
16.77
18.98
4.16
18.98
21.18
70
34.06
P/E ratio (avg)x
10.83
10.71
11.85
10.52
9.308
8.391
8.632
8.157
8.271
8.912
9.555
8.391
9.110
7
21.14
EV/EBITx
31.17
32.89
32.00
38.18
43.24
43.00
49.34
47.59
50.90
50.39
31.66
49.34
43.12
80
7.84
FCF yield (avg)%
1.96
0.40
0.40
2.82
2.09
2.94
5.70
7.60
8.51
7.14
12.13
7.14
2.88
19
7.48
FCF margin%
17.80
18.19
16.29
14.92
13.97
12.93
11.97
9.39
10.49
10.39
11.64
10.49
13.45
26
1.550
FCF / Net incomex
0.313
0.276
0.250
0.245
0.247
0.249
0.231
0.242
0.209
0.197
0.966
0.231
0.246
57
19.55
ROIC%
3.71
4.22
6.36
9.02
7.43
9.47
6.74
8.27
6.23
6.87
10.27
6.87
6.81
37
22.73
Return on equity%
31.13
31.74
33.91
32.35
30.21
31.79
32.02
31.93
32.61
32.57
15.77
32.02
31.97
59
24.57
Return on assets%
11.96
12.18
13.52
13.45
11.52
8.87
8.24
10.42
8.81
7.44
25.99
8.81
10.97
24
3.46
EPS$
10.46
9.95
10.62
9.94
9.16
10.27
11.09
12.56
11.48
11.50
3.66
4.65%
2.02%
—
7.56
EPS growth%
0.40
0.40
0.40
0.40
2.07
0.40
3.05
0.40
0.40
0.87
6.69
0.40
0.40
63
8.39
Bookvalue per sh$
7.24
7.50
6.76
6.58
6.03
5.89
6.27
6.01
6.19
6.70
4.01
2.12%
(0.63%)
—
10.33
FCF per share$
6.96
6.97
6.88
5.88
5.64
5.00
4.66
4.89
4.51
4.56
4.28
(4.14%)
(4.19%)
—
9.34
Dividend per sh$
7.13
7.94
9.00
10.24
10.37
11.81
12.22
11.83
13.69
14.29
1.50
6.61%
8.60%
—
7.61
Div yield (avg)%
27.01
27.82
25.22
23.85
21.99
19.35
20.16
23.06
21.24
21.08
4.48
21.08
22.52
34
6.45
Payout ratio%
23.70
22.76
24.16
22.35
24.32
22.05
23.10
24.97
26.48
29.12
23.34
24.97
23.93
34
4.245
Shares (diluted)B
4.166
3.804
3.929
3.667
3.219
3.232
3.325
3.405
2.921
3.087
4.171
(0.84%)
(3.87%)
68
14.02
Buyback yield%
22.50
21.00
20.55
18.91
19.76
19.31
20.16
21.09
22.68
23.02
10.98
21.09
20.78
35
0.818
D/E ratiox
0.510
0.559
0.596
0.639
0.591
0.624
0.590
0.558
0.527
0.589
1.105
0.589
0.589
13
36.47
Enterprise value$B
33.58
37.59
43.39
45.75
42.93
44.28
44.47
42.58
42.11
38.88
69.98
(1.97%)
1.60%
58
33.66
LT debt$B
60.06
57.10
65.00
70.22
75.27
69.78
73.95
82.68
76.54
70.89
54.95
(1.19%)
3.05%
42
Revenue
$65.48B
3.83%
1.00×
Cost of revenue
$41.63B
3.73%
0.99×
Operating expenses
$10.55B
4.02%
1.02×
Goodwill & intangibles
14.98%
Spread over hurdle
(14.40%)