0.407
Revenue$B
2.256
2.278
2.335
2.367
2.330
2.283
2.306
2.310
2.301
2.264
0.424
(0.57%)
(0.19%)
30
27.89
Revenue growth%
23.92
25.41
25.08
22.16
22.04
24.00
25.39
27.46
27.43
28.65
13.51
27.43
25.24
84
21.44
Gross margin%
13.84
15.58
15.00
16.38
14.22
11.85
13.31
11.55
12.32
14.99
19.67
12.32
14.03
5
20.75
Operating margin%
11.03
12.04
9.26
8.70
10.42
10.05
12.49
9.80
7.43
7.58
29.56
9.80
9.93
41
26.59
Net margin%
4.13
6.90
8.82
7.36
6.18
7.48
5.54
6.21
9.16
7.80
22.60
7.48
7.13
59
12.25
P/E ratio (avg)x
37.20
32.90
35.58
38.37
41.11
44.87
48.22
44.86
42.89
43.85
6.890
44.86
42.00
63
36.80
EV/EBITx
45.51
53.81
61.85
65.14
65.76
66.01
74.41
80.24
85.42
87.74
18.84
80.24
65.89
57
25.32
FCF yield (avg)%
15.53
17.85
15.71
13.95
12.96
14.93
12.48
13.27
14.78
15.50
12.38
14.78
14.86
59
28.98
FCF margin%
27.22
25.90
28.61
27.46
28.36
29.00
31.24
31.35
28.63
30.18
28.40
30.18
28.62
26
1.235
FCF / Net incomex
0.612
0.709
0.840
0.921
0.914
1.028
1.215
1.393
1.595
1.913
0.343
1.393
0.975
85
11.31
ROIC%
17.46
16.77
14.59
16.61
16.51
18.81
18.45
19.58
17.74
16.96
13.22
18.45
17.21
5
17.74
Return on equity%
25.28
27.20
27.39
29.42
32.09
33.67
34.94
34.58
33.59
33.30
16.35
33.67
32.70
33
14.58
Return on assets%
11.81
12.26
11.60
12.24
9.65
8.59
10.49
12.31
13.81
15.96
19.14
12.31
12.03
43
0.13
EPS$
0.36
0.33
0.30
0.30
0.31
0.31
0.31
0.33
0.36
0.33
0.13
1.20%
(1.63%)
—
19.18
EPS growth%
20.60
20.54
19.04
18.24
19.35
19.22
19.38
18.94
16.83
14.99
29.95
18.94
19.13
67
0.73
Bookvalue per sh$
0.28
0.28
0.25
0.25
0.26
0.27
0.24
0.23
0.21
0.21
0.54
(4.45%)
(3.87%)
—
0.28
FCF per share$
0.41
0.44
0.49
0.52
0.47
0.47
0.51
0.49
0.53
0.54
0.64
2.67%
1.73%
—
0.62
Dividend per sh$
0.51
0.51
0.53
0.52
0.51
0.60
0.70
0.65
0.68
0.73
0.63
7.19%
3.39%
—
29.91
Div yield (avg)%
10.60
11.13
12.28
10.01
11.80
10.56
11.76
10.51
8.50
11.48
4.46
10.56
10.87
77
17.94
Payout ratio%
13.68
12.58
14.37
11.44
9.42
10.12
8.85
11.41
13.20
12.81
18.94
11.41
12.01
56
1.635
Shares (diluted)B
2.344
2.320
2.520
2.813
3.090
3.226
3.730
3.811
3.891
3.784
1.694
4.14%
4.64%
39
10.31
Buyback yield%
21.53
24.22
24.41
23.47
23.49
22.76
20.94
23.09
20.85
23.58
3.96
22.76
23.28
25
1.537
D/E ratiox
0.903
0.953
1.006
0.962
1.045
1.062
1.085
1.091
1.218
1.244
0.441
1.091
1.054
70
1.892
Enterprise value$B
2.381
2.697
2.772
3.337
3.467
4.152
4.262
5.171
6.057
6.772
0.836
14.33%
11.66%
41
0.666
LT debt$B
2.336
2.674
2.708
2.773
3.192
3.622
4.187
4.475
4.361
5.028
1.409
9.51%
9.86%
26
Revenue
$2.264B
(0.19%)
1.00×
Cost of revenue
$1.585B
(0.19%)
1.00×
Operating expenses
$318.2M
(1.04%)
0.92×