16.49
Revenue$B
9.756
10.37
11.15
11.96
12.62
13.35
14.34
15.61
16.44
17.35
18.05
6.57%
6.67%
50
5.29
Revenue growth%
22.19
20.96
23.78
25.93
24.11
25.73
25.27
26.00
28.24
31.06
25.28
26.00
25.50
6
11.42
Gross margin%
12.15
12.60
14.96
12.32
14.47
12.85
13.74
14.61
11.69
12.92
22.06
12.92
12.89
81
3.71
Operating margin%
18.20
16.34
13.87
15.02
17.66
20.15
17.48
16.14
15.54
16.93
9.30
16.93
16.63
50
14.82
Net margin%
20.23
17.28
17.86
17.26
17.02
14.03
12.79
14.15
11.48
13.07
23.02
13.07
15.59
81
14.28
P/E ratio (avg)x
16.67
14.62
15.41
17.11
15.03
15.15
13.49
13.87
13.77
14.39
24.39
13.87
14.82
62
37.65
EV/EBITx
22.19
24.05
23.50
24.66
25.71
29.36
34.15
33.86
35.68
34.25
8.045
34.15
27.54
32
12.37
FCF yield (avg)%
20.77
22.82
21.41
20.92
18.90
18.14
15.90
14.18
13.85
16.65
18.08
15.90
18.52
74
3.58
FCF margin%
10.55
12.86
10.65
13.47
14.05
11.74
9.34
8.01
10.60
12.08
11.19
10.60
11.20
17
0.179
FCF / Net incomex
0.975
1.129
1.208
1.410
1.507
1.753
1.701
1.943
1.863
1.809
1.583
1.809
1.604
91
19.13
ROIC%
5.98
6.39
5.43
3.79
0.94
2.73
0.49
3.21
4.47
2.93
11.77
2.93
3.50
68
23.92
Return on equity%
21.43
20.25
20.13
21.41
19.18
18.31
18.25
17.84
18.73
19.59
5.38
18.31
19.39
74
24.39
Return on assets%
1.69
4.00
2.50
1.70
0.68
0.40
0.40
0.40
0.40
1.77
12.53
0.40
1.18
49
2.06
EPS$
0.56
0.58
0.60
0.68
0.66
0.60
0.55
0.51
0.52
0.49
2.15
(5.62%)
(0.37%)
—
16.52
EPS growth%
21.12
22.63
23.43
26.05
25.92
26.60
29.17
28.91
30.16
31.45
26.83
29.17
26.33
57
2.58
Bookvalue per sh$
3.82
4.22
4.56
4.69
4.75
4.92
5.37
6.28
6.34
7.50
2.35
9.58%
7.45%
—
3.40
FCF per share$
7.72
8.55
8.70
9.09
9.37
10.29
9.96
11.73
13.51
15.69
1.25
10.85%
9.11%
—
4.20
Dividend per sh$
1.58
1.68
1.56
1.74
1.94
1.81
1.91
2.07
1.99
2.05
0.88
1.11%
1.52%
—
22.51
Div yield (avg)%
13.99
12.56
13.08
11.78
10.47
10.47
9.28
12.07
12.20
13.76
26.83
12.07
12.13
38
22.93
Payout ratio%
32.93
34.02
36.32
34.91
35.66
36.64
37.87
36.69
34.47
36.04
23.40
36.64
35.85
31
4.831
Shares (diluted)B
4.604
5.298
5.879
6.260
6.547
7.348
8.615
9.729
9.916
11.56
4.895
12.05%
9.36%
55
9.28
Buyback yield%
26.55
27.69
29.33
31.61
34.18
32.86
35.30
38.11
37.03
36.41
26.82
36.41
33.52
75
0.709
D/E ratiox
0.281
0.302
0.297
0.286
0.279
0.299
0.291
0.302
0.285
0.279
0.151
0.291
0.289
39
3.698
Enterprise value$B
12.59
11.52
10.72
11.44
12.44
12.27
11.53
11.05
10.73
10.82
13.34
(2.75%)
(0.63%)
71
14.36
LT debt$B
17.04
15.92
15.97
15.46
14.79
14.90
14.90
13.35
12.90
13.83
7.034
(1.34%)
(1.48%)
30
Revenue
$17.35B
6.67%
1.00×
Cost of revenue
$11.48B
6.94%
1.03×
Operating expenses
$3.840B
6.50%
0.98×
Goodwill & intangibles
17.14%