5.768
Revenue$B
9.966
10.39
11.16
11.86
12.60
13.08
13.65
14.12
15.23
16.17
6.372
5.12%
5.49%
50
7.60
Revenue growth%
13.73
13.22
13.89
13.39
15.55
15.66
16.71
18.42
16.59
17.96
13.17
16.71
15.60
48
6.53
Gross margin%
13.11
11.02
8.30
10.13
11.88
14.00
15.81
17.05
14.97
15.66
23.40
15.66
13.56
75
12.64
Operating margin%
22.01
23.62
21.24
19.10
21.74
20.13
17.49
19.20
17.69
15.61
29.66
17.69
19.66
45
24.78
Net margin%
23.90
21.10
23.89
24.52
26.60
26.91
29.02
31.85
34.82
34.41
10.57
31.85
26.75
26
24.77
P/E ratio (avg)x
12.55
12.98
12.10
10.67
9.888
10.75
10.95
9.760
8.755
7.983
29.46
9.760
10.71
5
7.850
EV/EBITx
38.12
42.23
40.03
42.74
47.66
45.52
44.72
50.83
48.50
56.28
6.932
48.50
45.12
51
23.32
FCF yield (avg)%
7.15
8.59
8.71
7.23
8.16
5.52
6.35
7.78
9.70
6.95
6.47
6.95
7.50
37
23.35
FCF margin%
13.91
16.66
14.05
14.49
16.28
15.55
15.49
18.14
20.74
19.99
24.10
18.14
15.91
53
0.137
FCF / Net incomex
1.331
1.378
1.433
1.477
1.696
1.891
1.877
1.904
2.138
2.092
0.153
1.904
1.787
16
13.92
ROIC%
14.43
13.27
15.41
14.60
15.60
14.91
17.47
20.25
20.72
21.27
6.79
20.25
15.51
45
2.69
Return on equity%
31.49
32.11
30.64
29.71
31.82
29.98
29.71
30.73
29.46
28.64
9.25
29.71
30.31
8
16.48
Return on assets%
0.76
1.22
2.83
2.74
1.59
0.40
0.40
0.40
0.75
0.40
18.72
0.40
0.75
46
2.99
EPS$
0.62
0.67
0.57
0.56
0.51
0.56
0.55
0.53
0.55
0.48
3.23
(1.45%)
(2.94%)
—
12.65
EPS growth%
0.40
2.69
3.01
2.65
4.16
7.09
7.96
8.94
11.38
9.04
11.43
8.94
5.63
13
2.82
Bookvalue per sh$
3.26
2.93
2.69
2.61
2.23
2.00
1.91
2.04
2.16
2.19
3.66
(0.44%)
(3.22%)
—
3.24
FCF per share$
2.93
3.27
3.33
3.69
3.94
4.29
4.20
4.07
4.40
4.70
1.92
3.57%
5.61%
—
1.31
Dividend per sh$
2.94
2.65
2.62
2.55
2.66
2.39
2.23
1.95
1.99
1.99
3.46
(5.60%)
(4.42%)
—
28.90
Div yield (avg)%
28.02
27.94
30.06
29.18
26.60
27.51
25.21
23.71
21.79
20.72
27.50
23.71
27.05
70
23.51
Payout ratio%
0.61
0.40
2.44
0.40
0.40
2.60
1.27
0.40
0.40
2.53
11.66
1.27
0.50
57
3.095
Shares (diluted)B
4.258
4.789
4.987
5.701
6.597
6.440
7.660
7.520
8.258
7.932
3.143
3.75%
6.35%
20
28.88
Buyback yield%
11.25
11.40
9.22
9.28
11.87
10.80
11.39
13.26
15.96
13.28
15.90
13.26
11.39
28
0.629
D/E ratiox
0.251
0.287
0.299
0.314
0.354
0.394
0.408
0.390
0.396
0.429
1.042
0.396
0.372
20
13.04
Enterprise value$B
13.04
13.81
15.05
14.35
15.01
13.43
11.89
12.95
12.16
13.07
2.626
(2.73%)
0.78%
30
13.03
LT debt$B
9.137
8.699
8.197
7.591
8.620
9.477
9.580
9.505
10.81
11.95
10.26
6.75%
2.31%
81
Revenue
$16.17B
5.49%
1.00×
Cost of revenue
$10.99B
5.59%
1.01×
Operating expenses
$2.398B
5.54%
1.00×
Spread over hurdle
(2.06%)