2.263
Revenue$B
6.702
7.304
7.654
8.274
8.839
9.205
10.02
10.47
11.19
11.83
2.533
6.01%
6.66%
79
24.74
Revenue growth%
21.47
20.05
20.50
18.95
17.23
17.02
14.20
12.04
9.05
11.53
17.78
12.04
17.13
73
3.73
Gross margin%
23.28
24.10
25.78
24.39
26.09
28.19
27.64
25.18
25.24
25.48
20.04
25.48
25.36
11
8.26
Operating margin%
8.00
5.18
6.07
5.87
7.72
5.16
2.89
4.26
5.02
3.01
25.95
4.26
5.17
22
22.86
Net margin%
25.99
25.89
25.66
25.12
25.12
23.44
24.17
26.78
26.67
23.78
5.67
24.17
25.39
53
25.55
P/E ratio (avg)x
31.60
32.77
34.14
36.20
36.60
34.64
39.71
45.63
53.29
51.96
29.61
45.63
36.40
52
36.56
EV/EBITx
48.14
53.59
53.88
62.31
72.11
74.19
75.68
90.39
90.65
88.43
7.827
88.43
73.15
30
10.50
FCF yield (avg)%
6.18
4.34
2.70
1.07
0.40
2.82
2.17
2.91
3.54
1.94
21.37
2.82
2.76
78
5.66
FCF margin%
13.01
13.51
11.69
9.03
11.40
12.86
10.69
7.86
4.91
7.32
5.83
7.86
11.04
65
1.498
FCF / Net incomex
0.379
0.361
0.361
0.348
0.386
0.342
0.340
0.327
0.343
0.329
1.236
0.340
0.345
68
6.76
ROIC%
25.86
26.67
23.87
26.17
28.45
27.68
25.24
23.30
23.43
23.80
18.02
23.80
25.55
47
22.75
Return on equity%
20.11
22.60
24.00
22.08
20.07
19.82
20.29
18.42
20.08
19.17
15.98
19.82
20.09
71
13.05
Return on assets%
20.09
20.61
22.49
22.48
20.58
20.52
18.57
20.46
18.81
20.08
20.85
20.08
20.49
25
0.39
EPS$
0.60
0.60
0.71
0.70
0.73
0.88
1.04
1.16
1.14
1.13
0.40
9.16%
7.51%
—
28.29
EPS growth%
4.82
4.11
5.98
5.68
3.42
0.95
2.61
5.11
4.37
6.41
25.98
4.37
4.60
43
0.55
Bookvalue per sh$
0.47
0.48
0.47
0.56
0.66
0.76
0.91
0.92
0.91
0.92
0.33
6.63%
7.13%
—
0.32
FCF per share$
0.41
0.42
0.41
0.39
0.43
0.50
0.56
0.56
0.58
0.67
0.38
9.42%
5.43%
—
0.18
Dividend per sh$
0.71
0.73
0.70
0.78
0.83
0.87
0.78
0.82
0.86
0.87
0.20
0.88%
3.08%
—
14.83
Div yield (avg)%
28.83
28.25
25.91
23.14
21.69
21.89
21.16
18.95
20.65
22.70
13.41
21.16
22.29
69
11.25
Payout ratio%
26.45
26.40
23.98
23.44
23.30
25.79
24.42
21.87
22.57
20.87
9.41
22.57
23.71
91
5.295
Shares (diluted)B
5.704
5.841
5.790
5.349
4.999
5.023
5.240
5.021
4.700
4.437
5.290
(2.36%)
(2.60%)
94
2.80
Buyback yield%
15.56
12.96
11.28
12.05
14.47
16.75
14.35
16.35
14.46
13.70
27.14
14.46
14.40
48
1.087
D/E ratiox
1.648
1.684
1.837
1.888
1.921
1.958
2.089
2.153
2.269
2.235
1.273
2.153
1.939
21
0.724
Enterprise value$B
2.851
3.197
3.169
3.476
3.475
3.393
3.937
3.809
4.065
4.524
1.358
5.41%
5.36%
87
7.730
LT debt$B
0.389
0.440
0.467
0.508
0.573
0.512
0.503
0.517
0.553
0.555
4.615
(0.64%)
2.77%
76
Revenue
$11.83B
6.66%
1.00×
Cost of revenue
$7.982B
6.41%
0.98×
Operating expenses
$1.680B
6.83%
1.02×
Goodwill & intangibles
15.75%
Spread over hurdle
20.61%