7.667
Revenue$B
6.072
6.307
6.411
6.538
6.559
6.580
6.640
6.847
6.992
7.183
8.449
1.84%
1.95%
28
29.00
Revenue growth%
19.71
22.21
19.58
20.32
22.93
22.74
21.44
23.71
26.62
24.96
29.51
23.71
22.48
24
21.41
Gross margin%
29.85
32.52
31.06
30.25
31.90
31.05
32.04
30.88
30.13
30.29
20.05
30.88
30.96
52
14.49
Operating margin%
21.05
19.06
17.67
19.04
20.10
20.26
21.19
18.96
17.53
16.17
16.67
18.96
19.05
88
2.56
Net margin%
19.54
17.83
15.40
15.01
17.43
17.92
17.16
20.11
17.68
17.01
19.43
17.68
17.56
43
7.923
P/E ratio (avg)x
6.095
6.393
5.804
5.706
5.347
4.835
4.920
5.323
4.958
4.465
26.45
4.920
5.335
51
24.44
EV/EBITx
9.870
9.866
9.892
9.917
10.45
9.247
9.343
8.483
7.287
6.591
28.74
8.483
9.604
88
17.61
FCF yield (avg)%
17.33
20.21
22.82
22.33
20.42
20.08
17.41
19.17
18.18
21.04
15.78
19.17
20.14
40
28.56
FCF margin%
19.28
17.90
18.21
16.60
16.39
15.39
15.46
13.95
13.11
12.56
27.39
13.95
15.92
89
0.580
FCF / Net incomex
1.061
0.934
0.821
0.743
0.716
0.739
0.799
0.877
0.930
0.881
1.082
0.877
0.849
23
28.62
ROIC%
7.86
7.29
9.68
11.54
13.82
11.81
12.45
11.35
11.79
9.27
21.97
11.79
11.45
9
16.73
Return on equity%
0.40
0.40
0.40
1.49
4.27
6.65
8.59
11.54
12.42
12.99
29.79
11.54
5.46
56
5.71
Return on assets%
6.50
7.99
5.35
3.83
4.25
2.12
4.68
5.14
2.83
3.93
2.78
3.93
4.46
46
1.06
EPS$
0.81
0.85
0.91
0.95
0.93
1.04
1.21
1.40
1.68
2.01
1.14
16.72%
9.16%
—
10.90
EPS growth%
13.32
11.41
11.32
12.42
11.36
11.12
11.30
12.37
13.99
13.50
26.00
12.37
11.89
86
0.20
Bookvalue per sh$
0.41
0.42
0.46
0.53
0.53
0.58
0.67
0.65
0.74
0.84
1.19
9.60%
7.08%
—
0.88
FCF per share$
0.47
0.46
0.49
0.59
0.60
0.66
0.80
0.83
0.83
0.81
0.99
6.42%
5.55%
—
1.30
Dividend per sh$
1.43
1.59
1.82
1.87
2.06
2.16
2.30
2.63
2.89
2.97
0.70
7.60%
9.23%
—
25.71
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
2.91
3.46
3.91
4.95
3.80
22.05
3.80
1.66
7
17.54
Payout ratio%
12.92
10.86
8.51
9.04
10.98
8.12
8.49
8.78
10.86
9.92
21.33
8.78
9.48
94
5.173
Shares (diluted)B
7.574
8.340
9.643
9.915
10.17
9.842
10.36
10.53
10.28
9.935
5.154
(0.48%)
3.66%
35
11.16
Buyback yield%
4.66
2.47
1.40
0.40
0.40
0.40
2.14
4.91
4.40
6.97
25.28
4.40
2.30
79
1.110
D/E ratiox
0.359
0.306
0.270
0.243
0.215
0.223
0.210
0.200
0.202
0.215
1.482
0.210
0.219
37
4.687
Enterprise value$B
2.217
2.469
2.263
2.431
2.439
2.407
2.671
2.350
2.344
2.378
5.395
(0.51%)
(0.54%)
77
3.360
LT debt$B
8.798
9.759
9.452
8.640
9.055
9.319
9.671
9.474
9.227
10.12
6.042
2.25%
2.08%
38
Revenue
$7.183B
1.95%
1.00×
Cost of revenue
$4.430B
1.89%
0.99×
Operating expenses
$1.624B
2.73%
1.08×
Spread over hurdle
(3.93%)