0.563
Revenue$B
2.240
2.280
2.262
2.248
2.265
2.286
2.287
2.379
2.407
2.448
0.585
1.57%
1.25%
47
2.44
Revenue growth%
9.35
6.84
5.39
3.08
2.36
0.76
1.81
4.51
6.38
4.21
21.69
4.21
4.36
53
23.03
Gross margin%
30.56
30.06
28.23
30.64
29.06
26.27
25.89
25.40
26.60
24.08
16.42
25.89
27.42
79
6.44
Operating margin%
0.40
2.05
1.29
3.25
1.20
0.40
0.40
0.40
0.40
3.29
13.71
0.40
0.80
20
10.20
Net margin%
1.50
0.40
2.90
5.16
4.07
5.96
3.26
0.86
0.40
0.62
24.34
0.86
2.20
63
36.29
P/E ratio (avg)x
30.85
32.55
32.41
35.61
36.67
40.10
36.33
33.85
31.96
29.82
24.00
33.85
33.20
80
33.07
EV/EBITx
8.681
10.35
11.04
11.32
11.94
11.70
13.06
14.55
16.66
16.28
11.69
14.55
11.82
6
5.76
FCF yield (avg)%
31.21
29.61
31.70
32.55
30.76
27.77
27.28
29.92
30.98
32.91
25.94
29.92
30.87
9
6.31
FCF margin%
18.09
20.99
18.46
16.86
14.66
13.29
12.73
15.10
15.22
14.58
27.20
14.58
15.16
60
0.903
FCF / Net incomex
2.455
2.623
2.801
2.714
2.833
3.181
3.696
3.690
3.606
3.990
1.225
3.690
3.007
9
7.14
ROIC%
11.37
12.56
10.82
11.96
10.06
13.03
11.74
10.44
9.15
7.74
12.98
10.44
11.09
29
21.19
Return on equity%
0.40
2.35
0.54
2.11
0.87
0.45
2.17
0.40
2.75
4.68
6.51
2.17
1.49
55
21.05
Return on assets%
23.20
24.19
26.97
29.02
32.00
34.29
34.41
33.06
32.94
30.98
22.74
33.06
31.49
37
1.32
EPS$
1.50
1.55
1.57
1.55
1.59
1.73
1.97
2.33
2.80
3.21
1.38
15.07%
7.66%
—
23.53
EPS growth%
19.49
16.56
19.48
18.85
18.43
18.12
18.17
17.70
19.72
19.32
7.03
18.17
18.64
88
0.66
Bookvalue per sh$
2.15
2.19
2.55
2.54
2.92
2.89
3.20
3.48
3.43
3.78
1.07
5.25%
7.24%
—
1.51
FCF per share$
0.53
0.59
0.62
0.66
0.71
0.72
0.78
0.74
0.83
0.96
1.44
6.05%
6.36%
—
0.95
Dividend per sh$
1.71
1.76
1.77
1.71
1.72
1.91
2.20
2.04
2.06
2.21
0.91
5.08%
2.61%
—
4.56
Div yield (avg)%
13.20
13.28
10.48
7.99
6.30
4.92
2.66
1.43
3.57
1.65
2.53
2.66
5.61
66
2.38
Payout ratio%
20.52
21.51
23.12
23.80
22.11
22.94
20.56
19.29
17.89
16.47
20.12
19.29
21.03
15
1.176
Shares (diluted)B
1.217
1.182
1.293
1.387
1.570
1.594
1.620
1.537
1.458
1.352
1.168
(2.95%)
2.32%
70
21.82
Buyback yield%
31.07
29.53
27.34
26.14
27.94
27.17
27.88
30.51
30.93
33.29
18.03
30.51
28.74
27
0.447
D/E ratiox
0.734
0.736
0.737
0.761
0.873
1.004
1.133
1.141
1.218
1.372
1.229
1.141
0.938
16
0.400
Enterprise value$B
1.235
1.191
1.181
1.189
1.336
1.546
1.689
1.836
1.894
2.221
0.741
10.70%
5.77%
57
2.474
LT debt$B
2.146
2.215
2.217
2.548
2.499
2.678
2.523
2.531
2.447
2.621
2.331
0.95%
1.54%
10
Revenue
$2.448B
1.25%
1.00×
Cost of revenue
$1.692B
1.13%
0.99×
Operating expenses
$351.9M
1.47%
1.02×
Spread over hurdle
(14.16%)