10.71
Revenue$B
7.600
8.113
8.594
8.955
9.575
10.23
10.56
10.88
11.56
12.43
11.92
5.36%
5.81%
50
13.45
Revenue growth%
19.66
22.48
24.19
23.18
25.55
25.65
28.01
27.82
27.35
29.38
8.22
27.82
25.60
90
16.58
Gross margin%
24.49
26.73
28.74
28.49
27.03
26.33
23.44
22.16
19.28
19.10
6.44
22.16
25.41
14
14.56
Operating margin%
12.79
13.63
14.01
14.88
12.30
10.57
11.49
10.43
9.96
7.24
3.99
10.43
11.89
87
23.76
Net margin%
12.33
10.36
9.47
10.54
12.47
15.31
18.29
16.71
17.77
16.23
27.50
16.71
13.89
58
36.09
P/E ratio (avg)x
15.64
15.02
14.96
14.00
13.48
13.31
14.24
12.88
11.16
10.05
23.52
12.88
13.74
46
22.48
EV/EBITx
28.18
25.23
22.96
22.68
24.64
22.49
22.73
24.01
24.07
21.52
36.63
22.73
23.49
48
4.31
FCF yield (avg)%
21.57
20.96
18.04
19.95
19.43
22.35
23.27
24.02
23.58
26.45
7.57
23.58
21.96
29
21.70
FCF margin%
10.89
11.46
9.75
11.17
9.28
8.34
11.16
13.27
10.51
11.15
26.35
11.15
11.02
23
1.760
FCF / Net incomex
0.224
0.211
0.220
0.245
0.248
0.225
0.238
0.269
0.291
0.296
0.139
0.269
0.241
55
19.96
ROIC%
18.70
19.39
19.10
16.30
17.91
17.39
15.79
15.86
13.20
12.75
6.93
15.79
16.85
59
15.89
Return on equity%
13.57
12.94
10.61
7.74
5.62
8.03
8.55
8.07
5.18
3.21
8.97
8.03
8.05
94
28.90
Return on assets%
23.53
21.39
19.17
16.56
14.23
15.23
13.20
13.54
14.21
15.93
7.21
14.21
15.58
13
1.73
EPS$
0.84
0.86
0.94
0.87
0.94
1.01
1.09
1.08
1.03
1.03
1.77
1.85%
1.19%
—
13.31
EPS growth%
4.67
3.10
2.14
0.40
0.40
3.13
3.73
3.65
6.45
7.32
28.12
3.73
3.39
72
2.04
Bookvalue per sh$
0.80
0.89
0.94
0.99
1.16
1.17
1.35
1.45
1.62
1.94
1.72
10.90%
11.01%
—
0.33
FCF per share$
1.27
1.39
1.47
1.42
1.31
1.21
1.25
1.26
1.19
1.22
1.81
(1.49%)
0.37%
—
0.98
Dividend per sh$
1.56
1.58
1.48
1.57
1.37
1.46
1.50
1.55
1.54
1.65
1.36
3.89%
(0.39%)
—
7.97
Div yield (avg)%
21.73
22.13
20.39
21.52
21.09
21.69
20.29
20.06
18.38
16.55
23.86
20.06
20.74
93
20.41
Payout ratio%
20.34
22.37
21.38
21.37
22.44
20.14
21.63
20.07
17.89
18.57
28.08
20.07
20.86
9
4.698
Shares (diluted)B
7.297
7.771
8.301
8.182
8.151
7.832
9.242
8.814
8.787
8.500
4.891
0.84%
3.18%
38
17.35
Buyback yield%
5.36
6.19
7.86
9.04
10.12
11.10
10.63
11.32
11.17
11.91
23.75
11.17
10.38
85
0.636
D/E ratiox
1.857
1.854
2.157
2.614
3.111
3.545
4.282
4.704
4.774
4.937
0.453
4.704
3.328
8
11.42
Enterprise value$B
2.603
2.467
2.890
3.114
3.005
2.981
3.141
3.247
3.140
3.009
3.712
0.03%
1.26%
22
2.000
LT debt$B
13.56
13.15
15.30
17.90
20.91
23.61
26.15
25.22
28.93
31.34
6.497
8.44%
10.37%
65
Revenue
$12.43B
5.81%
1.00×
Cost of revenue
$8.703B
5.81%
1.00×
Operating expenses
$2.703B
6.50%
1.07×
Goodwill & intangibles
15.83%
Spread over hurdle
(3.36%)