29.96
Revenue$B
33.04
36.10
39.08
41.79
45.32
48.40
51.81
54.24
56.92
61.50
32.40
6.30%
7.10%
64
6.96
Revenue growth%
27.26
29.50
27.00
24.64
25.93
25.96
24.63
22.68
22.00
19.16
22.04
22.68
25.28
50
21.24
Gross margin%
18.03
17.44
15.38
16.08
17.66
19.76
18.93
16.99
14.56
12.97
13.86
16.99
17.22
28
2.26
Operating margin%
18.29
15.84
14.09
16.76
16.93
16.57
17.84
15.28
14.66
12.05
15.97
15.28
16.20
53
23.33
Net margin%
18.78
17.31
15.83
16.18
17.62
16.62
18.75
20.43
17.68
19.82
23.75
18.75
17.65
91
11.24
P/E ratio (avg)x
31.54
35.06
37.68
37.40
42.33
46.42
50.11
52.53
58.53
67.04
7.195
52.53
44.38
14
22.09
EV/EBITx
12.09
12.56
11.31
12.18
11.92
12.36
13.45
13.73
12.70
13.47
35.98
13.45
12.46
57
11.88
FCF yield (avg)%
10.87
12.47
13.93
15.72
16.81
16.95
15.66
17.31
19.74
19.03
9.23
17.31
16.26
28
23.01
FCF margin%
17.59
17.56
20.15
20.48
22.20
19.32
20.69
22.50
24.42
25.21
20.42
22.50
20.59
83
1.510
FCF / Net incomex
0.555
0.591
0.693
0.791
0.871
1.019
1.198
1.211
1.352
1.451
0.911
1.211
0.945
75
14.16
ROIC%
27.92
29.40
29.27
30.51
30.13
30.74
33.70
36.00
34.13
36.85
24.17
34.13
30.63
13
3.63
Return on equity%
17.28
16.76
18.64
19.87
17.68
20.20
23.12
23.13
21.04
21.90
26.02
21.90
20.03
6
18.72
Return on assets%
24.91
24.00
24.84
27.19
27.78
24.96
26.67
26.14
26.04
23.70
4.31
26.04
25.50
26
0.89
EPS$
0.32
0.35
0.33
0.33
0.34
0.36
0.36
0.38
0.40
0.43
0.93
5.00%
3.91%
—
13.25
EPS growth%
14.32
13.04
14.50
14.00
16.82
14.17
11.78
11.07
9.62
11.04
21.42
11.07
13.52
26
0.91
Bookvalue per sh$
0.87
0.89
0.95
0.95
1.08
0.98
0.96
1.07
1.19
1.31
0.74
4.01%
5.33%
—
0.90
FCF per share$
0.22
0.23
0.26
0.26
0.30
0.32
0.34
0.38
0.43
0.51
0.50
11.39%
9.16%
—
0.69
Dividend per sh$
0.26
0.29
0.30
0.29
0.28
0.30
0.32
0.31
0.33
0.31
0.57
1.71%
0.84%
—
25.48
Div yield (avg)%
12.20
13.91
12.01
10.54
10.93
13.86
12.88
10.11
11.88
10.45
6.11
11.88
11.95
14
5.03
Payout ratio%
12.22
13.97
11.17
11.81
10.54
10.65
9.77
8.48
9.99
12.82
11.09
9.99
10.91
71
18.89
Shares (diluted)B
20.59
21.60
23.51
21.87
25.18
28.15
32.61
35.40
36.53
36.44
18.22
7.67%
6.74%
44
18.70
Buyback yield%
8.37
8.67
9.14
9.42
10.61
12.94
15.04
15.07
14.40
15.38
28.79
15.04
11.78
29
1.640
D/E ratiox
0.244
0.243
0.234
0.214
0.200
0.207
0.226
0.212
0.206
0.201
0.875
0.207
0.213
43
13.03
Enterprise value$B
59.43
64.82
69.48
71.95
70.22
77.38
87.23
85.02
99.13
100.0
40.64
7.34%
4.63%
42
18.78
LT debt$B
55.01
58.08
56.13
55.37
61.28
70.39
69.83
66.67
74.38
72.22
4.043
3.34%
3.68%
25
Revenue
$61.50B
7.10%
1.00×
Cost of revenue
$32.21B
7.46%
1.03×
Operating expenses
$14.05B
6.60%
0.95×
Goodwill & intangibles
18.30%