6.981
Revenue$B
16.63
16.81
17.66
18.01
18.41
19.42
20.06
20.73
20.98
21.87
7.218
3.51%
3.24%
21
13.33
Revenue growth%
10.73
12.24
11.81
12.32
10.17
10.88
8.94
6.24
6.03
7.16
15.06
7.16
10.45
56
2.45
Gross margin%
0.62
0.40
2.77
4.65
3.36
4.14
4.75
4.45
5.26
4.03
6.36
4.45
4.09
15
23.62
Operating margin%
7.85
6.06
7.12
10.03
12.27
14.48
13.98
14.54
13.36
12.04
27.54
13.98
12.16
75
11.28
Net margin%
32.02
32.37
33.30
34.16
31.22
28.42
28.16
30.89
33.58
30.92
19.52
30.89
31.62
58
26.42
P/E ratio (avg)x
17.33
18.71
20.17
21.77
23.37
25.85
26.87
25.14
27.70
28.66
12.94
26.87
24.25
91
12.87
EV/EBITx
21.71
22.41
23.81
22.25
22.16
23.29
24.36
26.44
24.55
21.59
32.82
24.36
22.85
9
13.03
FCF yield (avg)%
19.64
16.99
17.01
14.65
13.73
14.77
12.97
10.87
11.55
11.13
8.30
11.55
14.19
7
25.76
FCF margin%
14.11
13.27
10.69
9.81
8.67
6.29
7.25
4.88
2.68
0.93
12.00
4.88
7.96
30
0.827
FCF / Net incomex
0.478
0.462
0.529
0.538
0.606
0.597
0.610
0.629
0.602
0.651
1.639
0.610
0.599
45
8.81
ROIC%
36.33
36.37
35.41
33.57
33.90
33.56
34.65
37.63
40.51
38.67
7.22
37.63
35.87
57
25.91
Return on equity%
16.19
16.21
13.59
16.41
17.41
20.05
18.37
18.97
20.02
19.80
22.44
19.80
17.89
21
16.68
Return on assets%
5.50
8.19
9.92
9.76
7.87
8.00
6.42
6.48
6.46
7.73
20.24
6.48
7.80
42
0.37
EPS$
1.11
1.19
1.33
1.53
1.64
1.57
1.59
1.55
1.46
1.50
0.39
(1.85%)
3.00%
—
17.60
EPS growth%
6.79
9.11
10.15
9.21
6.72
4.30
6.55
5.27
2.55
0.40
21.11
4.30
6.64
29
1.35
Bookvalue per sh$
2.23
2.36
2.79
3.09
3.34
3.97
4.38
4.38
4.27
4.17
0.96
4.53%
6.42%
—
0.71
FCF per share$
1.49
1.63
1.46
1.37
1.45
1.31
1.38
1.34
1.35
1.35
0.79
(1.34%)
(0.03%)
—
1.28
Dividend per sh$
0.95
0.91
0.93
0.84
0.91
0.98
0.97
0.89
0.94
0.95
1.06
0.93%
(1.32%)
—
16.61
Div yield (avg)%
24.66
26.19
25.74
26.84
24.49
23.14
21.58
21.31
22.30
20.63
6.98
21.58
23.81
49
26.18
Payout ratio%
31.18
28.26
25.39
26.57
27.67
29.17
31.95
32.60
31.33
33.17
24.72
31.95
30.17
49
12.62
Shares (diluted)B
12.96
13.87
13.98
14.99
15.51
17.89
17.44
16.61
17.32
17.84
12.89
2.84%
2.46%
50
3.92
Buyback yield%
3.26
3.00
1.92
0.40
0.40
2.85
1.88
2.60
3.72
2.64
22.33
2.64
2.62
57
0.387
D/E ratiox
1.269
1.362
1.214
1.199
1.219
1.097
1.093
1.046
1.022
1.095
0.892
1.093
1.148
24
14.69
Enterprise value$B
25.63
28.69
27.69
31.77
35.98
36.49
36.62
39.26
40.57
44.52
7.219
4.35%
5.86%
19
6.651
LT debt$B
8.756
10.26
11.50
13.48
13.11
13.57
16.07
18.83
21.99
21.62
18.16
10.52%
10.28%
42
Revenue
$21.87B
3.24%
1.00×
Cost of revenue
$14.99B
3.11%
0.99×
Operating expenses
$2.389B
3.93%
1.07×
Goodwill & intangibles
16.01%
Spread over hurdle
17.22%