3.623
Revenue$B
17.42
18.01
18.28
18.95
19.61
19.64
20.25
20.28
20.33
20.64
3.891
1.03%
1.66%
6
13.07
Revenue growth%
13.94
15.28
14.85
17.58
19.05
19.20
20.02
22.89
24.15
25.10
4.03
22.89
19.13
69
26.23
Gross margin%
20.70
19.84
17.45
15.60
16.45
17.18
17.67
20.56
18.86
16.05
27.20
17.67
17.56
33
28.88
Operating margin%
29.37
31.03
28.48
29.79
31.03
28.69
28.05
28.73
28.47
26.62
5.72
28.47
28.71
22
15.40
Net margin%
0.40
1.90
0.40
2.38
5.16
2.87
5.15
5.99
8.40
8.75
20.90
5.99
4.01
91
18.35
P/E ratio (avg)x
8.466
8.838
9.406
9.398
10.35
9.442
9.909
10.65
11.52
11.14
21.89
10.65
9.675
20
11.08
EV/EBITx
45.33
47.95
51.88
58.34
54.81
60.64
65.27
72.21
75.46
87.83
25.34
72.21
59.49
6
21.42
FCF yield (avg)%
14.04
14.32
16.02
15.93
18.85
16.55
15.05
17.12
17.36
14.64
23.12
16.55
15.98
65
28.48
FCF margin%
29.97
32.67
34.27
31.41
31.23
29.12
31.02
32.95
32.49
29.64
22.52
31.02
31.32
38
1.088
FCF / Net incomex
2.500
2.831
2.978
3.363
3.700
4.065
4.401
4.570
4.731
4.760
0.464
4.570
3.883
24
16.18
ROIC%
30.39
31.83
33.11
30.33
28.45
30.72
29.69
30.81
33.56
31.46
4.72
30.81
30.76
90
16.29
Return on equity%
24.66
21.70
24.54
25.23
26.88
27.41
29.47
30.29
33.08
30.96
25.60
30.29
27.14
46
18.77
Return on assets%
14.20
14.84
12.46
14.78
13.12
10.95
13.67
14.74
15.50
14.31
23.55
14.31
14.26
77
1.29
EPS$
0.46
0.49
0.48
0.44
0.40
0.39
0.42
0.42
0.42
0.36
1.34
(2.29%)
(3.71%)
—
22.84
EPS growth%
18.70
16.74
19.57
20.97
20.53
19.63
17.79
15.67
15.64
15.90
6.96
15.90
18.24
21
0.60
Bookvalue per sh$
1.79
1.84
1.82
1.79
1.81
1.85
1.97
1.78
1.74
1.60
1.33
(2.40%)
(0.36%)
—
1.09
FCF per share$
0.50
0.56
0.61
0.58
0.67
0.73
0.83
0.85
0.88
0.93
0.77
6.88%
7.31%
—
0.71
Dividend per sh$
1.87
2.03
1.91
1.77
1.54
1.59
1.42
1.38
1.41
1.50
0.28
(0.47%)
(1.36%)
—
17.86
Div yield (avg)%
3.84
4.25
4.66
2.67
3.67
1.47
1.51
0.47
0.40
0.40
4.95
0.47
2.09
15
16.37
Payout ratio%
6.14
7.68
9.42
6.68
5.49
4.68
6.48
8.60
8.06
7.13
10.11
7.13
6.90
70
4.322
Shares (diluted)B
3.566
3.777
4.021
4.526
4.075
4.365
4.072
4.455
4.932
5.359
4.139
5.63%
4.10%
46
18.86
Buyback yield%
33.07
33.43
36.10
36.59
38.14
37.22
34.97
37.80
39.19
41.61
22.33
37.80
36.91
38
0.578
D/E ratiox
0.583
0.516
0.535
0.536
0.511
0.506
0.533
0.519
0.489
0.518
1.013
0.518
0.518
77
15.03
Enterprise value$B
4.812
5.375
6.176
6.150
5.802
5.342
5.734
6.138
5.816
6.404
4.293
2.00%
3.87%
40
10.66
LT debt$B
23.85
22.84
22.29
25.14
27.12
27.93
29.57
33.57
39.11
45.41
3.185
10.85%
7.80%
92
Revenue
$20.64B
1.66%
1.00×
Cost of revenue
$12.75B
1.71%
1.00×
Operating expenses
$2.631B
2.23%
1.06×
Property and equipment
16.00%
Spread over hurdle
52.33%