47.08
Revenue$B
40.98
41.70
42.54
44.78
46.95
47.95
48.75
49.93
51.95
54.27
49.89
2.94%
3.02%
86
15.04
Revenue growth%
18.35
19.97
20.98
18.78
18.91
20.59
22.52
23.63
23.19
21.16
20.19
22.52
20.78
9
24.91
Gross margin%
19.13
17.34
19.87
19.00
18.05
20.07
22.80
20.69
19.18
18.68
14.11
20.07
19.16
10
7.38
Operating margin%
14.73
11.93
9.42
9.10
7.15
9.14
8.60
7.72
10.71
7.95
28.74
8.60
9.12
86
25.88
Net margin%
19.31
21.55
19.70
19.59
17.85
18.53
19.20
16.71
18.39
20.54
29.82
18.53
19.26
89
10.31
P/E ratio (avg)x
19.49
19.48
21.75
24.88
25.29
29.72
31.14
34.08
39.73
38.06
19.77
34.08
27.50
68
11.75
EV/EBITx
20.97
22.59
21.16
22.22
19.46
17.41
15.60
15.23
15.51
16.51
9.811
15.60
18.43
78
20.36
FCF yield (avg)%
6.88
9.51
7.14
8.19
5.71
4.82
5.80
7.20
5.35
7.11
8.66
5.80
6.99
20
22.40
FCF margin%
11.40
11.75
11.30
14.16
14.33
15.60
14.97
12.51
14.19
11.70
14.65
14.19
13.33
46
0.202
FCF / Net incomex
0.374
0.400
0.441
0.513
0.588
0.641
0.741
0.858
0.869
0.848
0.635
0.848
0.615
47
25.04
ROIC%
11.05
12.32
11.12
8.96
8.68
7.01
9.28
10.58
12.21
11.00
26.37
10.58
10.79
29
16.48
Return on equity%
22.04
19.27
17.59
20.56
17.57
15.95
13.10
15.02
13.91
15.96
2.78
15.02
16.76
8
20.48
Return on assets%
22.09
24.38
22.21
23.64
23.42
21.98
20.54
18.33
17.99
17.73
20.60
18.33
22.03
19
2.46
EPS$
1.46
1.44
1.30
1.35
1.33
1.44
1.53
1.59
1.66
1.75
2.73
5.70%
2.93%
—
8.00
EPS growth%
23.13
25.91
26.03
25.90
26.76
24.99
23.02
21.45
23.10
24.37
27.94
23.10
24.68
33
6.07
Bookvalue per sh$
1.64
1.66
1.59
1.77
2.01
2.36
2.68
2.88
3.21
3.58
5.01
12.26%
8.88%
—
5.93
FCF per share$
5.36
5.95
6.16
6.63
7.16
7.62
7.28
6.99
7.02
6.20
4.85
(2.82%)
2.17%
—
3.70
Dividend per sh$
0.91
0.94
1.00
0.97
1.06
1.07
1.03
1.07
1.16
1.29
3.27
3.91%
2.69%
—
12.77
Div yield (avg)%
9.35
6.95
4.82
5.09
6.40
5.31
2.90
1.81
2.97
5.88
24.62
2.97
5.20
15
11.29
Payout ratio%
8.71
6.39
4.23
3.64
4.16
6.43
8.32
7.03
8.71
10.87
27.04
8.32
6.73
81
3.753
Shares (diluted)B
4.183
3.763
4.060
4.346
4.605
5.146
5.178
5.202
5.487
5.006
3.845
1.68%
1.81%
77
14.41
Buyback yield%
25.26
27.33
27.03
27.96
27.83
30.78
32.76
32.40
31.54
29.05
10.63
31.54
28.51
18
1.258
D/E ratiox
1.092
1.197
1.189
1.255
1.254
1.380
1.393
1.312
1.543
1.757
0.879
1.393
1.284
56
12.29
Enterprise value$B
8.274
8.386
8.914
9.087
10.24
10.86
11.15
12.80
13.33
15.05
50.50
8.01%
6.44%
65
22.37
LT debt$B
19.59
17.65
17.62
14.87
14.46
14.03
13.49
11.76
10.39
9.825
40.59
(7.44%)
(7.63%)
27
Revenue
$54.27B
3.02%
1.00×
Cost of revenue
$36.28B
2.95%
0.99×
Operating expenses
$10.04B
2.55%
0.96×
Property and equipment
15.66%
Spread over hurdle
(6.55%)