1.300
Revenue$B
1.334
1.442
1.557
1.659
1.786
1.881
2.010
2.105
2.198
2.294
1.343
5.13%
6.39%
83
29.19
Revenue growth%
12.46
10.52
7.85
5.40
6.64
3.74
3.86
2.82
2.59
1.80
28.79
2.82
4.63
74
11.87
Gross margin%
15.73
13.83
15.45
13.57
15.25
16.05
16.07
14.04
16.62
15.36
19.60
16.05
15.41
22
9.89
Operating margin%
22.62
20.90
18.76
19.99
22.07
20.70
18.30
16.19
17.25
17.41
21.54
17.41
19.38
45
2.97
Net margin%
6.41
4.68
4.62
7.60
9.49
11.53
11.69
11.09
13.34
12.15
23.17
11.69
10.29
57
16.63
P/E ratio (avg)x
12.66
11.50
12.91
12.62
11.60
12.25
11.20
11.28
11.63
11.38
27.71
11.38
11.62
5
33.40
EV/EBITx
29.53
30.60
31.02
33.97
36.58
33.86
31.59
29.68
29.98
31.03
21.19
31.03
31.03
36
6.86
FCF yield (avg)%
9.79
7.07
9.72
10.76
11.34
13.62
13.99
12.89
13.46
13.87
22.93
13.62
12.12
89
13.55
FCF margin%
9.94
8.86
8.00
8.17
9.34
8.74
10.96
10.17
13.05
16.01
9.64
10.96
9.64
55
0.642
FCF / Net incomex
1.061
1.172
1.247
1.408
1.389
1.423
1.627
1.637
1.826
1.881
1.564
1.637
1.415
21
22.28
ROIC%
28.17
28.70
28.18
28.35
28.38
29.12
30.95
31.05
28.53
29.40
2.82
29.40
28.61
24
23.19
Return on equity%
26.17
25.47
28.00
25.94
23.77
21.91
23.43
25.42
25.54
22.96
9.65
23.43
25.45
39
11.44
Return on assets%
36.31
37.44
35.12
37.74
35.98
33.13
31.84
29.80
30.64
27.86
27.34
30.64
34.12
6
0.43
EPS$
0.34
0.40
0.39
0.41
0.44
0.45
0.44
0.45
0.44
0.44
0.46
(0.10%)
2.75%
—
24.83
EPS growth%
26.53
26.98
25.75
23.73
26.45
25.77
23.15
21.69
23.89
21.86
8.47
23.15
24.82
64
0.57
Bookvalue per sh$
0.47
0.47
0.40
0.35
0.36
0.36
0.33
0.34
0.32
0.31
0.64
(3.25%)
(4.78%)
—
0.18
FCF per share$
0.88
0.99
0.95
1.09
1.04
1.11
1.12
1.20
1.21
1.27
0.61
4.11%
4.62%
—
0.12
Dividend per sh$
0.18
0.16
0.17
0.17
0.16
0.15
0.15
0.14
0.15
0.14
0.69
(2.54%)
(3.55%)
—
25.50
Div yield (avg)%
8.59
9.43
10.78
9.10
12.00
13.84
12.11
11.78
14.51
12.83
13.67
12.83
11.89
55
25.51
Payout ratio%
8.14
9.20
11.97
14.50
15.29
13.94
12.53
10.61
10.64
11.74
5.75
11.74
11.86
18
2.122
Shares (diluted)B
2.161
2.079
2.261
2.604
2.939
2.767
2.647
2.719
2.568
2.554
2.020
(2.78%)
1.68%
29
23.08
Buyback yield%
31.41
33.95
31.16
31.81
28.98
30.64
30.41
29.96
32.19
32.81
18.47
30.64
31.29
29
1.681
D/E ratiox
0.167
0.152
0.172
0.193
0.208
0.228
0.230
0.238
0.261
0.271
0.601
0.238
0.218
43
2,145
Enterprise value$M
106.2
96.01
93.08
88.31
88.87
88.18
87.70
91.70
97.60
98.48
308.3
2.07%
(0.80%)
93
0.722
LT debt$B
2.824
2.680
2.685
2.690
2.827
2.599
2.559
2.517
2.636
2.912
1.618
0.59%
(0.84%)
16
Revenue
$2.294B
6.39%
1.00×
Cost of revenue
$1.411B
6.80%
1.04×
Operating expenses
$389.2M
5.81%
0.95×
Spread over hurdle
(2.58%)