15.30
Revenue$B
10.36
10.71
11.13
11.46
11.84
12.25
12.47
12.65
13.32
14.07
16.07
3.52%
3.35%
49
18.65
Revenue growth%
16.15
17.40
16.97
16.70
16.79
18.66
16.56
17.23
17.28
18.62
19.97
17.28
17.10
50
27.70
Gross margin%
29.35
31.82
34.08
36.38
36.11
36.02
36.06
34.94
33.14
33.99
9.59
34.94
34.51
82
3.71
Operating margin%
18.34
19.18
20.34
20.89
20.78
22.70
20.97
18.21
17.34
16.78
2.43
18.21
19.76
87
19.55
Net margin%
0.40
1.92
0.80
2.30
5.12
3.14
2.84
2.30
0.40
2.49
26.13
2.49
2.30
86
12.98
P/E ratio (avg)x
25.25
24.85
24.19
23.37
24.19
22.17
22.85
25.67
24.49
25.52
21.19
24.49
24.34
15
17.29
EV/EBITx
25.30
28.39
27.00
31.80
34.67
39.53
45.53
45.38
52.99
52.28
22.52
45.53
37.10
57
27.07
FCF yield (avg)%
9.01
6.50
4.50
2.47
2.32
2.31
0.40
2.08
2.35
0.40
21.17
2.08
2.33
50
3.39
FCF margin%
21.15
20.28
21.19
18.43
20.46
19.01
20.00
17.74
19.41
19.95
8.63
19.41
19.98
27
1.373
FCF / Net incomex
0.172
0.172
0.182
0.187
0.177
0.184
0.201
0.228
0.211
0.229
0.450
0.211
0.186
37
22.94
ROIC%
7.83
7.61
8.25
6.91
6.14
3.65
6.26
8.67
8.21
7.45
16.95
7.45
7.53
28
10.53
Return on equity%
10.20
7.52
10.34
10.23
9.87
7.05
7.01
7.26
5.61
3.52
4.23
7.01
7.39
80
2.56
Return on assets%
5.85
4.80
4.05
4.41
5.80
7.52
7.45
6.63
7.12
9.78
5.28
7.45
6.24
50
2.09
EPS$
1.97
2.17
2.52
2.73
2.99
3.23
3.21
3.27
3.28
3.59
2.18
3.67%
6.89%
—
21.32
EPS growth%
39.69
39.56
37.30
36.15
38.07
38.10
38.77
41.37
41.89
41.61
7.63
41.37
39.17
71
1.49
Bookvalue per sh$
1.12
1.28
1.29
1.27
1.33
1.32
1.31
1.44
1.35
1.29
0.35
(0.63%)
1.21%
—
1.50
FCF per share$
0.92
1.09
1.22
1.44
1.52
1.60
1.60
1.86
1.83
1.96
2.10
5.24%
9.12%
—
1.35
Dividend per sh$
0.37
0.33
0.35
0.34
0.32
0.31
0.28
0.30
0.26
0.25
0.70
(4.92%)
(5.08%)
—
17.10
Div yield (avg)%
14.09
13.76
13.13
11.05
13.31
14.58
12.69
13.45
12.36
15.33
22.66
13.45
13.38
50
4.51
Payout ratio%
20.01
22.58
21.69
22.26
20.12
18.51
17.00
19.66
20.35
21.98
7.48
19.66
20.23
60
6.180
Shares (diluted)B
5.529
5.922
6.377
6.004
5.435
4.648
4.681
4.750
4.639
4.560
6.175
(3.45%)
(2.48%)
50
26.39
Buyback yield%
30.48
27.90
30.77
31.75
32.24
30.88
30.39
30.98
30.26
32.09
21.60
30.88
30.82
83
0.528
D/E ratiox
1.618
1.772
1.972
1.828
2.030
2.247
2.247
2.331
2.645
2.520
1.764
2.331
2.139
20
12.30
Enterprise value$B
9.347
9.619
10.51
10.55
10.03
10.64
10.28
11.14
11.82
11.24
13.90
2.31%
1.39%
38
9.407
LT debt$B
1.396
1.553
1.693
1.940
2.164
2.268
2.453
2.427
2.237
2.322
6.710
1.42%
5.03%
63
Revenue
$14.07B
3.35%
1.00×
Cost of revenue
$8.281B
3.23%
0.99×
Operating expenses
$2.220B
3.85%
1.05×
Goodwill & intangibles
15.59%
Spread over hurdle
24.62%