1.881
Revenue$B
1.400
1.496
1.531
1.627
1.683
1.749
1.824
1.866
1.910
2.006
1.985
3.57%
4.26%
43
5.72
Revenue growth%
22.34
21.22
21.84
22.49
22.62
22.66
23.55
21.01
19.17
21.41
27.27
21.41
22.09
75
18.01
Gross margin%
22.71
23.42
21.71
19.43
18.35
17.41
18.23
19.04
19.08
20.90
9.43
19.04
19.26
50
9.11
Operating margin%
24.16
24.34
26.03
27.94
27.63
25.07
25.52
24.98
22.49
20.15
3.93
24.98
25.02
25
24.79
Net margin%
13.04
14.91
16.69
17.05
15.77
18.24
16.81
16.83
16.70
14.01
5.83
16.81
16.69
50
25.24
P/E ratio (avg)x
18.55
20.35
21.39
23.64
22.19
20.76
23.55
23.65
23.77
23.02
31.11
23.55
22.61
26
6.255
EV/EBITx
16.10
16.44
18.56
19.58
19.25
19.06
21.77
21.73
23.46
23.29
37.26
21.77
19.42
57
24.15
FCF yield (avg)%
9.74
8.81
6.12
4.72
2.33
2.78
3.79
3.63
2.42
4.43
15.08
3.63
4.11
83
9.91
FCF margin%
25.42
23.31
22.43
22.91
25.56
25.95
28.13
30.36
30.59
31.04
25.90
30.36
25.75
62
1.016
FCF / Net incomex
0.197
0.201
0.192
0.181
0.153
0.149
0.142
0.134
0.138
0.119
1.367
0.138
0.151
32
9.38
ROIC%
13.19
13.85
12.24
10.49
7.91
9.88
7.34
9.09
8.48
6.30
25.38
8.48
9.48
52
11.03
Return on equity%
25.55
25.92
26.62
23.87
25.35
25.69
26.95
27.70
29.18
27.25
8.82
27.25
26.27
35
28.51
Return on assets%
1.83
4.59
2.49
3.77
1.31
3.80
6.53
3.55
2.83
5.06
8.55
3.80
3.66
39
0.95
EPS$
0.32
0.37
0.40
0.41
0.40
0.39
0.40
0.46
0.48
0.54
1.01
5.95%
5.76%
—
12.91
EPS growth%
29.64
28.97
28.87
26.29
25.06
28.02
25.47
23.53
23.12
21.35
23.86
23.53
25.88
23
0.84
Bookvalue per sh$
0.17
0.19
0.20
0.20
0.22
0.23
0.22
0.23
0.23
0.23
0.81
0.92%
2.23%
—
0.61
FCF per share$
0.70
0.77
0.85
0.87
0.98
0.96
1.10
1.19
1.39
1.58
0.73
10.09%
9.69%
—
1.00
Dividend per sh$
0.14
0.15
0.17
0.16
0.15
0.14
0.12
0.13
0.13
0.12
0.94
(4.68%)
(1.51%)
—
24.67
Div yield (avg)%
8.04
10.45
8.48
11.22
9.78
12.70
11.13
12.65
10.89
11.97
5.23
11.97
11.01
17
9.38
Payout ratio%
18.90
18.14
18.52
20.63
23.04
20.72
22.23
19.77
21.71
21.10
5.45
21.10
20.67
82
2.438
Shares (diluted)B
3.410
3.335
3.686
3.988
3.674
3.785
3.906
3.569
4.002
3.660
2.496
(0.08%)
1.33%
19
16.78
Buyback yield%
16.14
16.58
16.45
19.33
18.85
16.75
19.13
22.06
19.27
19.47
24.27
19.27
18.99
41
1.177
D/E ratiox
0.364
0.423
0.438
0.461
0.484
0.496
0.528
0.612
0.725
0.852
0.450
0.612
0.490
18
365.7
Enterprise value$M
197.3
174.1
180.1
170.9
171.7
169.0
158.8
155.1
169.9
149.6
222.4
(2.72%)
(3.94%)
6
1.960
LT debt$B
0.744
0.686
0.596
0.576
0.520
0.466
0.473
0.437
0.457
0.410
1.301
(4.64%)
(6.19%)
34
Revenue
$2.006B
4.26%
1.00×
Cost of revenue
$1.273B
4.35%
1.01×
Operating expenses
$229.4M
4.24%
1.00×
Goodwill & intangibles
16.79%