37.40
Revenue$B
56.44
56.13
56.62
55.76
57.36
57.03
57.37
57.33
56.19
55.46
41.71
(0.67%)
(0.30%)
43
26.92
Revenue growth%
34.87
37.18
37.81
36.98
37.38
36.26
35.25
35.30
33.36
33.60
21.73
35.25
35.78
83
17.06
Gross margin%
18.28
19.80
20.42
21.06
22.18
23.96
21.92
20.60
19.31
18.43
26.25
20.60
20.51
54
11.10
Operating margin%
0.57
3.04
1.33
0.40
0.40
0.40
2.36
0.62
0.40
0.57
14.32
0.57
0.57
23
14.79
Net margin%
14.35
13.42
11.80
13.73
11.84
10.26
10.98
10.25
11.89
10.51
18.37
10.51
11.82
48
20.28
P/E ratio (avg)x
9.525
8.850
8.510
9.292
9.785
9.564
9.926
8.864
9.406
9.378
25.28
9.406
9.392
11
36.26
EV/EBITx
32.56
38.44
38.36
42.80
50.43
57.78
69.81
70.08
69.23
84.14
20.99
69.81
54.10
22
23.29
FCF yield (avg)%
28.66
28.41
31.29
33.69
34.20
36.08
36.84
35.78
35.88
37.02
13.25
36.08
34.99
65
3.14
FCF margin%
32.29
34.75
35.91
34.50
31.55
33.34
33.86
30.92
31.46
34.25
17.89
33.34
33.60
37
1.512
FCF / Net incomex
1.558
1.646
1.619
1.617
1.744
1.565
1.688
1.546
1.713
1.614
0.842
1.614
1.618
52
14.30
ROIC%
18.91
17.78
19.38
20.77
23.29
23.25
23.71
21.51
19.28
22.10
12.15
22.10
21.14
45
12.14
Return on equity%
4.43
2.29
2.22
3.74
6.47
7.99
10.43
7.90
5.38
3.05
5.23
7.90
4.90
25
2.69
Return on assets%
6.89
6.93
5.51
4.22
7.14
10.07
8.48
6.48
3.53
3.07
24.08
6.48
6.68
16
10.17
EPS$
8.07
9.15
9.46
10.92
12.73
15.00
16.40
17.22
19.92
23.07
10.81
12.62%
11.12%
—
2.22
EPS growth%
22.28
23.41
22.95
22.91
25.91
28.25
26.43
23.67
20.79
19.08
28.53
23.67
23.18
81
5.48
Bookvalue per sh$
14.11
16.19
17.41
20.30
22.20
22.34
21.77
22.96
23.90
23.21
10.38
0.90%
5.47%
—
9.42
FCF per share$
3.59
3.52
3.38
3.76
4.00
4.46
4.26
4.43
4.21
4.49
5.97
2.31%
1.98%
—
4.94
Dividend per sh$
6.46
7.65
7.85
9.10
10.75
10.56
11.51
12.81
13.26
13.55
3.59
4.74%
8.76%
—
6.96
Div yield (avg)%
29.17
28.79
28.18
30.77
30.67
28.57
31.25
30.21
27.49
26.60
8.86
28.57
28.98
54
11.50
Payout ratio%
3.29
5.94
7.26
8.88
8.17
7.96
8.46
6.50
6.25
3.48
15.60
6.50
6.88
35
2.599
Shares (diluted)B
2.834
2.778
3.141
3.275
3.695
4.087
4.008
4.701
4.780
5.281
2.469
7.40%
6.14%
88
21.41
Buyback yield%
27.06
26.76
25.18
25.92
26.72
28.45
31.38
30.06
28.37
30.03
20.99
30.03
27.71
27
0.676
D/E ratiox
1.491
1.569
1.482
1.502
1.329
1.426
1.500
1.467
1.393
1.333
1.100
1.426
1.474
32
49.31
Enterprise value$B
34.14
34.76
33.93
34.44
38.05
39.29
39.80
42.96
47.58
50.35
12.19
5.76%
4.97%
16
20.40
LT debt$B
6.962
7.962
8.082
7.907
8.122
7.707
8.682
9.489
10.66
11.55
12.20
7.30%
6.79%
23
Revenue
$55.46B
(0.30%)
1.00×
Cost of revenue
$38.82B
(0.30%)
1.00×
Operating expenses
$11.30B
(0.71%)
0.96×