3.110
Revenue$B
4.540
4.534
4.479
4.425
4.398
4.334
4.416
4.407
4.394
4.436
3.208
0.17%
(0.09%)
39
19.73
Revenue growth%
18.87
18.35
20.86
18.19
19.60
18.27
16.05
13.43
16.22
16.54
21.25
16.22
18.23
7
22.51
Gross margin%
13.23
12.03
9.56
11.79
13.57
12.22
11.81
9.44
8.69
10.29
4.38
10.29
11.80
86
3.98
Operating margin%
10.56
11.28
14.07
15.22
17.99
20.53
21.38
19.30
17.70
15.24
13.66
19.30
16.47
72
6.06
Net margin%
28.76
26.13
23.93
23.35
23.98
23.30
24.50
25.95
28.36
31.03
2.59
25.95
25.23
74
19.90
P/E ratio (avg)x
22.87
24.50
24.47
24.54
25.04
27.69
29.41
31.86
29.91
28.33
18.57
29.41
26.36
64
35.65
EV/EBITx
9.167
8.580
8.094
7.066
7.432
7.352
6.622
7.242
7.214
7.346
24.10
7.242
7.349
64
22.30
FCF yield (avg)%
20.20
18.96
16.34
16.87
19.23
17.85
16.67
19.64
20.19
21.56
8.63
19.64
19.10
59
6.84
FCF margin%
20.79
22.67
20.95
22.09
23.44
25.51
22.97
22.23
24.59
21.59
17.07
22.97
22.45
8
1.270
FCF / Net incomex
2.009
2.286
2.509
2.774
2.735
3.205
3.243
3.397
3.929
4.425
1.415
3.397
2.989
39
20.07
ROIC%
29.12
30.47
30.70
30.85
29.88
28.83
28.04
27.29
28.52
29.77
6.89
28.52
29.45
9
26.06
Return on equity%
3.45
6.07
8.01
6.80
4.72
2.55
1.91
4.57
5.87
5.86
14.26
4.57
5.29
31
11.86
Return on assets%
19.83
17.15
18.91
16.42
17.34
16.07
14.51
13.39
11.96
12.47
29.91
13.39
16.25
39
0.25
EPS$
0.34
0.39
0.39
0.38
0.43
0.49
0.58
0.62
0.67
0.74
0.26
11.33%
9.66%
—
19.59
EPS growth%
19.76
22.46
19.67
19.11
17.39
18.12
17.74
20.30
19.33
21.42
9.74
19.33
19.50
93
0.16
Bookvalue per sh$
0.22
0.20
0.17
0.18
0.17
0.18
0.16
0.16
0.15
0.15
0.04
(2.21%)
(3.25%)
—
0.17
FCF per share$
0.11
0.11
0.13
0.14
0.17
0.19
0.23
0.25
0.25
0.30
0.17
12.22%
10.23%
—
0.24
Dividend per sh$
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.07
0.06
0.06
0.14
2.77%
2.48%
—
12.98
Div yield (avg)%
18.60
19.75
21.19
21.31
21.87
22.96
25.29
23.66
20.72
19.94
22.80
22.96
21.25
14
3.59
Payout ratio%
25.24
25.91
27.78
25.06
24.00
22.24
20.31
21.20
24.14
22.33
14.08
22.24
24.07
79
7.965
Shares (diluted)B
8.278
7.670
7.217
7.331
8.011
7.521
7.636
8.316
7.834
7.390
8.014
(1.60%)
(1.18%)
76
3.11
Buyback yield%
20.86
23.16
22.22
24.71
27.02
25.21
27.35
28.43
28.24
28.88
10.63
28.24
26.11
35
1.075
D/E ratiox
0.998
0.868
0.937
0.902
0.919
0.911
0.857
0.812
0.801
0.775
0.210
0.812
0.885
64
2.603
Enterprise value$B
1.914
2.161
2.194
2.315
2.266
2.676
3.162
3.418
3.917
4.043
4.035
12.28%
8.11%
72
1.892
LT debt$B
3.425
3.490
3.048
2.738
2.481
2.433
2.173
2.073
1.881
1.738
3.067
(6.87%)
(6.91%)
19
Revenue
$4.436B
(0.09%)
1.00×
Cost of revenue
$3.105B
(0.09%)
1.00×
Operating expenses
$791.1M
0.21%
1.03×
Spread over hurdle
(3.74%)