3.094
Revenue$B
1.411
1.558
1.663
1.827
2.016
2.206
2.404
2.678
2.924
3.187
3.196
9.59%
9.64%
48
15.34
Revenue growth%
3.80
6.15
7.91
7.32
9.06
10.21
11.17
10.46
12.39
13.43
7.28
11.17
9.64
67
13.88
Gross margin%
9.90
10.05
11.04
13.90
13.17
11.88
10.21
11.42
8.63
10.91
18.70
10.91
10.97
87
15.37
Operating margin%
10.47
9.31
7.17
9.01
10.88
10.60
12.56
9.87
7.20
5.66
6.59
9.87
9.59
83
21.46
Net margin%
14.06
12.50
10.68
9.06
9.17
9.59
12.39
11.09
11.97
11.63
15.77
11.63
11.36
24
12.27
P/E ratio (avg)x
43.97
51.15
52.56
63.02
61.50
62.31
69.94
79.34
96.21
99.12
29.09
79.34
62.66
62
36.00
EV/EBITx
17.72
17.32
15.99
15.60
15.34
15.66
15.10
15.94
15.66
15.35
29.05
15.66
15.66
54
16.88
FCF yield (avg)%
7.45
5.64
6.09
6.23
5.01
5.82
4.64
3.02
2.15
1.12
29.41
3.02
5.32
27
3.49
FCF margin%
8.51
5.96
6.12
7.59
9.56
11.54
8.55
11.48
8.88
9.63
8.89
9.63
8.72
17
0.564
FCF / Net incomex
1.120
1.165
1.270
1.373
1.384
1.445
1.533
1.496
1.589
1.699
1.129
1.533
1.414
19
25.36
ROIC%
27.38
26.24
25.04
22.49
22.54
21.48
23.75
22.11
22.08
24.10
3.74
22.11
23.15
59
17.06
Return on equity%
15.86
16.36
17.60
17.74
16.65
19.10
18.38
20.10
17.57
19.94
13.45
19.10
17.67
20
16.23
Return on assets%
0.40
0.40
1.45
1.40
0.57
3.21
5.88
6.73
3.87
5.22
5.72
5.22
2.33
67
0.50
EPS$
0.16
0.14
0.13
0.14
0.15
0.14
0.13
0.12
0.13
0.14
0.55
(2.04%)
(2.87%)
—
3.84
EPS growth%
7.16
6.86
8.68
6.07
7.74
10.71
13.27
11.99
9.24
9.20
6.89
10.71
8.94
49
0.13
Bookvalue per sh$
0.55
0.63
0.61
0.69
0.73
0.74
0.85
0.79
0.85
0.88
0.19
3.71%
4.09%
—
0.48
FCF per share$
0.65
0.70
0.78
0.77
0.82
0.78
0.87
0.81
0.72
0.78
0.43
(0.97%)
2.76%
—
0.61
Dividend per sh$
0.57
0.54
0.60
0.59
0.66
0.73
0.72
0.76
0.83
0.93
0.65
7.01%
5.06%
—
27.50
Div yield (avg)%
25.88
26.40
24.18
25.80
25.95
25.49
23.48
21.28
20.57
22.77
25.76
22.77
24.84
43
4.80
Payout ratio%
22.39
22.82
24.09
22.69
20.09
20.49
17.93
20.77
17.81
20.78
26.86
20.49
20.78
73
5.407
Shares (diluted)B
6.713
6.269
6.194
6.601
7.412
8.434
8.033
7.843
7.214
7.905
5.404
1.30%
1.17%
76
6.98
Buyback yield%
16.12
16.01
17.21
17.13
19.46
21.54
24.07
26.73
28.87
29.01
19.91
26.73
20.50
49
0.390
D/E ratiox
1.360
1.529
1.590
1.879
1.868
1.978
2.042
2.080
1.995
2.137
0.955
2.042
1.929
67
3.251
Enterprise value$B
3.365
3.674
4.002
4.041
4.176
4.047
4.500
4.270
4.497
4.648
1.665
2.16%
4.09%
48
4.317
LT debt$B
5.324
5.884
5.500
5.827
5.494
5.447
5.433
6.074
6.868
7.051
2.333
5.12%
2.97%
22
Revenue
$3.187B
9.64%
1.00×
Cost of revenue
$2.164B
9.78%
1.01×
Operating expenses
$604.7M
9.58%
0.99×
Goodwill & intangibles
16.01%
Spread over hurdle
35.09%