10.14
Revenue$B
11.82
11.81
11.76
12.18
12.56
12.76
12.99
13.21
13.07
13.03
10.37
0.74%
0.96%
61
16.21
Revenue growth%
24.23
25.13
24.81
23.27
20.55
18.88
21.66
19.12
16.74
17.81
29.76
18.88
21.10
27
25.26
Gross margin%
27.91
26.01
28.12
26.33
29.20
30.02
29.03
31.70
29.25
32.22
28.07
30.02
29.11
19
18.72
Operating margin%
16.02
16.26
14.65
13.45
16.19
16.88
16.48
18.03
20.78
20.28
27.09
18.03
16.37
12
3.34
Net margin%
9.68
7.13
8.23
5.73
3.75
3.26
6.25
7.82
5.06
3.11
20.61
5.06
5.99
85
9.099
P/E ratio (avg)x
23.84
22.07
21.45
20.38
18.79
19.25
19.98
19.40
21.45
21.11
16.26
19.98
20.75
24
13.51
EV/EBITx
34.96
41.66
49.86
54.34
53.26
60.44
67.64
74.73
89.46
106.2
11.88
74.73
57.39
81
11.38
FCF yield (avg)%
25.14
25.97
25.35
24.99
24.59
25.14
23.69
24.91
27.25
27.58
3.01
25.14
25.14
16
16.13
FCF margin%
22.35
22.18
20.73
18.71
16.72
15.60
16.91
19.51
18.61
17.81
14.11
17.81
18.66
94
0.691
FCF / Net incomex
1.166
1.137
1.240
1.209
1.182
1.327
1.524
1.697
1.828
1.932
0.538
1.697
1.283
62
4.06
ROIC%
13.67
13.26
15.32
13.93
10.99
11.15
12.28
9.73
9.97
7.53
5.88
9.97
11.72
24
6.13
Return on equity%
10.82
13.75
11.64
11.87
13.47
12.93
15.28
17.61
16.06
14.21
16.29
15.28
13.61
76
28.29
Return on assets%
26.32
26.69
26.01
24.42
23.13
23.28
21.30
19.49
17.51
16.62
4.56
19.49
23.21
63
0.62
EPS$
0.98
1.07
1.19
1.21
1.21
1.18
1.18
1.33
1.36
1.33
0.68
1.92%
3.86%
—
5.95
EPS growth%
13.62
15.03
15.77
12.81
13.09
14.94
17.43
20.20
18.91
21.61
14.38
18.91
15.40
89
0.68
Bookvalue per sh$
0.62
0.64
0.68
0.79
0.90
0.88
0.88
0.83
0.82
0.98
0.39
1.71%
6.48%
—
0.10
FCF per share$
0.55
0.64
0.71
0.80
0.94
1.03
1.10
1.14
1.29
1.23
0.27
5.62%
8.67%
—
0.26
Dividend per sh$
0.22
0.23
0.25
0.23
0.22
0.21
0.19
0.20
0.19
0.19
0.23
(2.72%)
(0.75%)
—
14.98
Div yield (avg)%
14.96
13.13
14.19
13.26
15.11
17.66
15.09
16.60
15.66
13.75
11.37
15.66
15.03
57
27.33
Payout ratio%
21.60
21.45
23.27
25.15
25.14
26.97
29.80
31.57
28.70
28.62
4.83
28.70
26.06
20
4.049
Shares (diluted)B
5.823
6.455
7.406
8.649
8.807
9.442
9.486
10.13
10.70
11.02
4.077
4.58%
7.62%
24
25.95
Buyback yield%
2.92
1.71
4.11
2.39
4.04
6.66
5.87
5.11
7.09
5.94
14.30
5.94
4.61
55
0.192
D/E ratiox
1.315
1.275
1.124
1.038
1.059
0.955
0.928
1.004
0.882
0.845
1.345
0.928
1.021
13
6.273
Enterprise value$B
11.51
11.13
11.59
11.91
13.20
14.99
15.78
17.88
17.31
19.80
0.492
8.45%
6.76%
18
9.453
LT debt$B
10.15
11.64
11.00
12.50
13.97
15.41
14.63
16.21
16.31
16.70
6.136
3.63%
5.32%
11
Revenue
$13.03B
0.96%
1.00×
Cost of revenue
$6.046B
1.05%
1.01×
Operating expenses
$3.014B
0.88%
0.99×
Goodwill & intangibles
16.22%
Spread over hurdle
59.98%