6.986
Revenue$B
10.92
11.29
11.41
11.88
12.26
12.81
13.20
13.41
14.10
14.41
7.392
3.28%
3.12%
33
3.97
Revenue growth%
8.38
10.30
9.59
7.97
5.76
7.98
9.27
10.16
10.73
12.38
25.37
10.16
9.43
92
5.03
Gross margin%
24.06
23.51
25.08
25.86
24.72
22.96
20.39
21.90
24.10
21.69
17.75
21.90
23.79
40
29.88
Operating margin%
30.14
29.65
30.25
28.74
30.85
31.73
33.17
35.17
35.29
36.53
12.68
35.17
31.29
58
27.69
Net margin%
20.00
22.43
23.32
23.72
22.79
25.20
23.03
21.24
18.50
20.94
8.02
21.24
22.61
34
34.40
P/E ratio (avg)x
19.60
17.27
16.38
14.24
13.61
13.48
14.49
13.75
14.32
12.32
10.72
13.75
14.28
86
15.31
EV/EBITx
19.69
19.92
22.48
23.82
26.36
30.56
28.92
30.64
31.43
32.20
17.18
30.64
27.64
61
20.77
FCF yield (avg)%
8.28
10.68
8.58
6.57
3.91
2.67
4.35
6.62
8.70
10.54
20.11
6.62
7.45
56
6.30
FCF margin%
23.96
22.89
23.78
22.34
25.22
26.39
29.39
31.85
30.07
29.30
18.63
29.39
25.81
88
0.860
FCF / Net incomex
0.275
0.279
0.245
0.248
0.248
0.219
0.216
0.203
0.179
0.164
1.154
0.203
0.232
40
11.52
ROIC%
5.07
2.46
1.95
0.40
3.04
1.34
0.40
0.59
0.40
0.84
2.62
0.59
1.09
21
13.28
Return on equity%
26.29
23.49
26.04
27.54
29.72
31.11
28.88
31.79
31.69
30.97
13.47
31.11
29.30
80
6.91
Return on assets%
25.13
24.46
26.03
27.97
27.87
25.65
24.53
27.04
25.46
23.37
12.48
25.46
25.56
54
0.67
EPS$
0.43
0.45
0.46
0.47
0.43
0.39
0.36
0.37
0.33
0.29
0.68
(7.33%)
(4.58%)
—
20.68
EPS growth%
25.35
24.96
25.61
27.51
26.71
26.91
28.06
26.09
26.09
25.60
12.97
26.09
26.09
39
0.18
Bookvalue per sh$
0.83
0.83
0.98
0.95
1.07
1.24
1.28
1.48
1.53
1.74
0.23
10.27%
8.12%
—
0.35
FCF per share$
0.38
0.36
0.37
0.34
0.39
0.40
0.40
0.38
0.42
0.42
0.59
1.70%
1.52%
—
0.60
Dividend per sh$
0.48
0.43
0.40
0.44
0.41
0.39
0.44
0.47
0.44
0.44
0.66
1.14%
(0.54%)
—
14.82
Div yield (avg)%
17.49
15.67
13.90
12.79
9.82
11.95
12.74
13.13
10.87
8.75
20.89
11.95
12.76
74
2.04
Payout ratio%
9.10
11.60
13.69
12.71
10.32
12.90
12.23
13.73
12.15
12.47
6.18
12.47
12.35
86
7.388
Shares (diluted)B
8.884
8.313
8.989
8.431
7.608
7.595
7.288
7.647
8.137
7.198
7.538
(1.10%)
(1.32%)
92
23.46
Buyback yield%
9.74
9.57
8.12
10.51
10.36
11.81
9.83
10.56
8.03
9.01
2.04
9.83
9.79
71
0.392
D/E ratiox
0.145
0.148
0.132
0.133
0.135
0.139
0.120
0.110
0.115
0.108
0.506
0.115
0.133
19
9.376
Enterprise value$B
13.35
12.95
13.35
13.55
13.53
13.96
14.44
12.28
12.95
10.95
4.234
(4.16%)
(1.32%)
12
6.552
LT debt$B
11.42
11.82
11.72
10.96
10.18
10.10
10.81
11.84
10.76
10.70
4.912
1.00%
(1.58%)
67
Revenue
$14.41B
3.12%
1.00×
Cost of revenue
$9.538B
3.07%
0.99×
Operating expenses
$2.579B
3.07%
1.00×
Property and equipment
17.34%
Goodwill & intangibles
16.84%
Spread over hurdle
15.22%