1.324
Revenue$B
2.097
2.135
2.169
2.232
2.254
2.290
2.278
2.322
2.345
2.362
1.364
0.95%
1.13%
42
21.42
Revenue growth%
16.88
16.37
13.48
15.56
13.04
11.53
10.48
9.52
8.00
5.90
2.93
9.52
12.29
57
19.34
Gross margin%
5.94
3.95
3.81
3.85
5.23
6.49
8.24
6.49
7.90
6.09
8.94
6.49
6.02
71
9.33
Operating margin%
1.07
0.74
0.40
0.40
0.40
0.40
0.83
0.40
0.58
0.40
4.47
0.40
0.40
31
3.02
Net margin%
24.35
23.39
25.03
25.83
25.92
25.39
24.44
26.66
25.59
24.34
11.90
25.39
25.21
81
30.23
P/E ratio (avg)x
39.37
42.79
51.88
59.03
65.03
63.50
75.17
83.39
100.6
99.70
19.48
83.39
64.27
90
10.41
EV/EBITx
14.29
13.63
13.82
14.35
13.12
12.68
13.24
12.13
12.59
12.70
30.12
12.68
13.18
49
23.07
FCF yield (avg)%
24.54
25.82
24.15
23.46
24.36
22.26
22.26
22.75
25.28
25.40
13.27
22.75
24.26
9
21.70
FCF margin%
25.81
25.54
23.70
21.42
20.63
20.16
21.86
20.50
19.81
22.27
25.97
20.50
21.64
93
0.904
FCF / Net incomex
0.108
0.104
0.113
0.107
0.101
0.096
0.093
0.096
0.097
0.094
1.558
0.096
0.099
42
29.45
ROIC%
18.23
17.89
20.03
18.18
15.33
16.06
15.10
14.18
11.30
10.36
9.60
14.18
15.69
28
5.34
Return on equity%
10.70
12.62
13.35
13.76
11.90
11.02
9.87
12.08
11.76
8.82
13.87
11.02
11.83
42
27.95
Return on assets%
27.12
25.81
23.38
24.70
27.13
25.64
25.37
27.94
26.45
23.83
19.46
25.64
25.72
19
0.23
EPS$
0.34
0.31
0.29
0.27
0.28
0.28
0.24
0.27
0.25
0.26
0.26
(1.38%)
(2.78%)
—
15.75
EPS growth%
26.93
28.48
28.37
27.47
29.56
29.48
29.31
28.27
28.11
29.37
8.32
29.31
28.43
76
0.31
Bookvalue per sh$
0.52
0.52
0.50
0.54
0.50
0.52
0.59
0.68
0.72
0.71
0.23
7.44%
4.13%
—
0.29
FCF per share$
0.49
0.49
0.57
0.61
0.61
0.73
0.84
0.93
1.09
1.19
0.20
14.30%
9.49%
—
0.23
Dividend per sh$
0.55
0.52
0.52
0.51
0.50
0.54
0.59
0.57
0.62
0.62
0.42
4.12%
0.76%
—
3.89
Div yield (avg)%
17.52
18.19
16.63
19.38
16.77
19.30
16.67
13.94
12.88
10.16
2.58
13.94
16.72
11
8.67
Payout ratio%
11.89
13.93
11.77
9.99
8.79
6.03
4.43
7.03
5.47
6.31
17.60
6.03
7.91
49
2.632
Shares (diluted)B
4.784
5.607
5.778
6.230
7.410
7.638
8.217
9.814
9.608
10.34
2.708
6.88%
7.88%
40
17.37
Buyback yield%
7.17
8.06
7.13
10.02
7.21
4.97
4.83
2.28
5.14
3.06
18.84
4.83
6.14
23
1.729
D/E ratiox
1.461
1.602
1.594
1.386
1.495
1.379
1.333
1.272
1.152
1.039
1.463
1.272
1.383
8
1.431
Enterprise value$B
1.962
2.129
2.195
2.457
2.875
3.188
3.200
3.175
3.277
3.134
1.674
1.74%
6.43%
60
1.346
LT debt$B
0.764
0.717
0.700
0.683
0.781
0.755
0.782
0.805
0.869
0.912
1.106
3.15%
2.15%
20
Revenue
$2.362B
1.13%
1.00×
Cost of revenue
$1.485B
1.34%
1.02×
Operating expenses
$502.8M
0.55%
0.94×
Spread over hurdle
48.70%