1.057
Revenue$B
1.937
1.915
1.930
1.944
1.967
1.942
1.981
1.963
1.980
1.972
1.102
0.05%
0.29%
46
13.55
Revenue growth%
20.15
20.02
21.40
23.77
23.17
24.48
26.09
26.50
24.89
27.61
19.34
26.09
24.13
80
28.63
Gross margin%
10.91
10.25
12.28
12.80
15.47
13.65
14.19
16.18
16.77
18.86
15.14
16.18
13.92
38
9.02
Operating margin%
13.45
16.39
17.14
17.94
16.49
16.80
17.35
17.60
15.49
14.60
29.09
16.80
16.64
36
18.74
Net margin%
22.20
22.11
20.46
22.82
19.83
18.52
18.75
17.25
15.18
13.47
8.26
17.25
19.29
79
20.44
P/E ratio (avg)x
12.75
12.94
11.25
10.39
9.342
9.527
8.271
8.975
8.312
8.620
33.44
8.620
9.434
33
33.99
EV/EBITx
58.82
67.19
65.40
71.38
73.89
76.27
89.87
99.91
106.7
119.0
24.24
99.91
75.08
32
28.68
FCF yield (avg)%
5.26
6.02
6.73
5.67
4.82
1.91
0.40
0.40
0.40
0.40
13.61
0.40
3.36
54
5.77
FCF margin%
16.98
19.17
16.72
18.29
15.56
18.56
20.81
18.77
20.13
19.71
15.35
19.71
18.66
26
1.666
FCF / Net incomex
0.350
0.344
0.328
0.321
0.358
0.351
0.392
0.453
0.455
0.435
0.955
0.435
0.355
89
9.03
ROIC%
24.28
25.75
23.47
24.68
22.67
25.03
26.34
24.61
25.72
26.99
4.62
25.72
24.85
57
14.37
Return on equity%
4.63
6.83
5.39
3.55
3.07
4.08
1.65
4.37
2.14
5.04
19.78
4.08
4.22
77
16.66
Return on assets%
18.46
20.14
22.00
22.72
21.50
23.31
23.10
25.52
26.76
25.38
5.09
25.38
22.91
92
0.01
EPS$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
2.43%
5.91%
—
18.14
EPS growth%
27.78
24.91
26.83
26.69
25.40
25.86
23.83
25.63
28.24
25.84
29.01
25.84
25.85
62
0.04
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
7.17%
7.37%
—
0.05
FCF per share$
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
1.87%
0.33%
—
0.04
Dividend per sh$
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.05
8.32%
8.27%
—
23.45
Div yield (avg)%
21.43
19.72
22.36
21.24
23.68
25.80
26.58
25.70
22.73
22.39
29.20
25.70
22.56
68
25.33
Payout ratio%
9.79
11.44
10.21
12.22
15.03
12.44
13.55
15.05
14.85
17.47
8.04
14.85
13.00
90
14.74
Shares (diluted)B
17.36
17.50
18.36
20.01
21.68
22.80
24.83
23.89
22.37
24.86
14.83
2.78%
4.76%
84
11.73
Buyback yield%
6.98
5.45
3.14
3.19
5.68
6.71
5.74
5.89
8.55
6.32
21.77
6.32
5.82
35
0.786
D/E ratiox
0.524
0.483
0.422
0.440
0.387
0.363
0.350
0.311
0.321
0.289
1.357
0.321
0.375
31
0.174
Enterprise value$B
1.316
1.222
1.296
1.353
1.284
1.321
1.384
1.218
1.239
1.088
0.315
(3.27%)
(1.29%)
91
725.8
LT debt$M
609.4
617.4
612.7
612.0
590.5
604.2
621.9
724.6
846.0
947.9
969.8
9.93%
4.29%
17
Revenue
$1.972B
0.29%
1.00×
Cost of revenue
$1.113B
0.34%
1.00×
Operating expenses
$447.0M
(0.05%)
0.97×