14.16
Revenue$B
9.311
10.12
10.54
11.40
11.95
12.64
13.35
14.48
15.68
16.65
15.09
6.87%
6.42%
13
25.92
Revenue growth%
26.10
27.97
29.18
31.69
29.87
27.93
27.62
27.49
26.51
27.07
19.73
27.49
27.78
93
9.27
Gross margin%
12.59
14.73
15.71
15.42
13.06
15.26
13.37
12.86
14.62
14.28
28.40
14.28
14.45
86
29.19
Operating margin%
4.97
4.81
6.22
4.01
1.98
0.40
2.31
2.39
0.74
0.40
7.45
0.74
2.35
66
23.66
Net margin%
28.85
26.57
26.89
25.45
26.27
23.67
25.67
27.01
29.23
29.12
8.88
27.01
26.73
75
37.03
P/E ratio (avg)x
36.24
39.66
43.54
42.82
43.33
49.09
46.23
42.97
47.36
46.37
27.30
46.37
43.43
28
24.07
EV/EBITx
9.277
10.27
10.09
9.428
10.13
10.46
11.55
11.97
11.31
10.40
19.41
11.31
10.34
13
13.67
FCF yield (avg)%
19.34
16.56
17.12
15.16
15.48
12.71
12.31
12.51
11.49
9.58
27.78
12.31
13.94
58
8.02
FCF margin%
25.06
23.20
20.59
21.20
19.92
22.17
23.47
21.70
19.89
19.08
27.89
21.70
21.45
27
0.758
FCF / Net incomex
1.472
1.382
1.350
1.337
1.256
1.363
1.325
1.490
1.531
1.638
1.031
1.490
1.373
53
17.63
ROIC%
17.06
19.38
18.09
17.94
18.68
17.01
15.11
14.77
14.24
14.98
8.53
14.98
17.03
86
18.35
Return on equity%
24.33
21.67
23.69
22.23
20.12
20.67
17.80
16.94
14.06
15.74
21.47
16.94
20.40
40
29.79
Return on assets%
20.72
21.38
23.94
21.36
23.98
21.13
18.91
20.76
20.66
22.55
16.31
20.76
21.25
40
0.45
EPS$
0.78
0.86
0.79
0.72
0.72
0.75
0.74
0.83
0.80
0.75
0.48
0.98%
(1.15%)
—
3.69
EPS growth%
6.46
9.46
10.10
7.31
9.41
8.82
5.98
4.64
6.70
8.50
20.73
6.70
7.90
89
1.11
Bookvalue per sh$
0.31
0.35
0.36
0.34
0.39
0.42
0.46
0.44
0.48
0.50
0.53
5.40%
4.97%
—
1.29
FCF per share$
1.10
1.23
1.32
1.20
1.31
1.44
1.42
1.40
1.46
1.52
0.45
2.88%
3.87%
—
1.19
Dividend per sh$
2.19
2.20
2.49
2.51
2.86
2.86
2.98
3.02
2.99
3.51
1.05
4.19%
6.75%
—
28.08
Div yield (avg)%
11.51
13.31
10.43
7.96
10.50
10.75
12.70
13.72
11.21
13.86
10.33
12.70
11.36
7
29.45
Payout ratio%
11.32
10.17
8.47
6.76
6.20
4.54
6.79
6.42
7.02
9.49
12.99
6.79
6.91
44
3.527
Shares (diluted)B
3.486
3.420
3.741
4.001
4.374
4.386
4.082
3.776
3.864
3.586
3.605
(3.90%)
(0.44%)
55
2.10
Buyback yield%
8.91
10.03
12.29
9.61
10.64
8.07
8.41
7.70
7.15
7.05
7.13
7.70
8.66
68
1.074
D/E ratiox
0.913
1.090
1.125
1.217
1.278
1.475
1.640
1.908
2.181
2.476
0.490
1.908
1.377
39
12.73
Enterprise value$B
3.124
3.168
2.863
2.981
2.698
2.826
3.173
3.415
3.379
3.436
4.161
4.95%
0.56%
54
12.32
LT debt$B
8.390
8.420
8.568
8.808
8.686
7.817
8.304
8.352
8.799
9.474
4.025
1.75%
1.61%
64
Revenue
$16.65B
6.42%
1.00×
Cost of revenue
$11.66B
6.42%
1.00×
Operating expenses
$2.778B
6.42%
1.00×
Spread over hurdle
42.23%