6.655
Revenue$B
7.599
7.486
7.536
7.498
7.731
7.749
7.923
7.957
8.057
8.201
6.889
1.18%
0.80%
57
26.64
Revenue growth%
17.89
17.22
19.18
18.72
21.62
23.04
20.73
20.52
22.23
21.24
10.98
21.24
20.62
30
13.70
Gross margin%
2.32
0.40
3.23
1.65
0.74
1.41
3.69
2.81
3.96
2.79
4.02
2.81
2.55
85
13.77
Operating margin%
1.73
1.99
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.51
24.49
0.40
0.40
59
5.17
Net margin%
25.56
27.05
28.03
30.62
31.89
34.89
34.99
35.21
34.11
31.16
4.93
34.89
31.53
9
6.117
P/E ratio (avg)x
34.10
35.84
39.19
40.90
46.29
48.06
48.63
51.49
51.84
55.25
11.43
51.49
47.18
29
25.15
EV/EBITx
51.44
49.27
55.13
56.87
59.42
56.84
65.12
71.73
69.44
74.42
33.20
69.44
58.14
53
3.84
FCF yield (avg)%
17.20
15.31
16.73
17.09
20.06
20.96
18.17
19.73
19.52
21.53
22.96
19.73
18.85
57
20.90
FCF margin%
18.86
16.42
14.05
12.97
10.99
8.25
5.99
4.85
3.25
1.33
15.55
4.85
9.62
62
1.336
FCF / Net incomex
1.444
1.295
1.356
1.451
1.599
1.513
1.514
1.571
1.444
1.450
0.233
1.513
1.450
28
2.76
ROIC%
5.29
2.42
0.40
3.31
1.93
1.70
2.05
2.64
1.74
2.66
20.03
2.05
2.23
14
25.20
Return on equity%
13.58
15.97
17.81
17.49
16.95
14.07
15.53
15.62
16.52
17.12
7.97
15.62
16.24
20
6.72
Return on assets%
16.24
17.98
16.31
15.39
15.19
16.21
16.16
19.05
22.04
21.27
25.78
19.05
16.28
72
0.66
EPS$
2.20
2.01
1.78
1.58
1.44
1.55
1.48
1.35
1.37
1.43
0.73
(0.06%)
(3.70%)
—
25.60
EPS growth%
21.62
19.21
16.31
17.34
15.49
16.20
15.98
13.30
11.19
12.27
28.46
13.30
16.09
72
1.91
Bookvalue per sh$
1.36
1.19
1.10
1.11
1.06
1.14
1.22
1.09
1.09
1.04
2.56
(0.35%)
(2.87%)
—
1.94
FCF per share$
0.54
0.56
0.57
0.54
0.48
0.45
0.49
0.51
0.49
0.45
1.37
(1.43%)
(2.55%)
—
1.24
Dividend per sh$
1.02
1.08
1.05
1.15
1.29
1.51
1.69
1.96
1.88
1.98
2.01
8.86%
7.45%
—
23.59
Div yield (avg)%
25.43
26.93
29.57
31.02
32.79
30.18
31.68
29.95
30.38
29.61
23.36
30.18
30.06
35
28.99
Payout ratio%
20.06
18.63
16.08
15.70
13.14
13.57
14.43
17.36
15.46
15.66
12.02
15.46
15.68
46
1.351
Shares (diluted)B
1.045
1.002
1.068
0.903
0.798
0.785
0.836
0.782
0.664
0.615
1.394
(5.07%)
(6.48%)
14
29.37
Buyback yield%
21.17
19.47
19.14
17.08
15.91
17.80
19.56
17.06
18.07
19.49
27.45
18.07
18.60
24
1.199
D/E ratiox
1.692
1.594
1.587
1.488
1.526
1.579
1.497
1.389
1.302
1.457
1.410
1.457
1.511
88
8.582
Enterprise value$B
3.582
3.824
3.608
3.144
3.348
3.637
3.767
3.282
2.855
2.625
0.595
(4.75%)
(4.58%)
61
7.837
LT debt$B
1.977
1.740
1.650
1.489
1.454
1.251
1.083
1.141
0.980
0.908
6.430
(8.99%)
(8.04%)
62
Revenue
$8.201B
0.80%
1.00×
Cost of revenue
$5.307B
0.97%
1.02×
Operating expenses
$1.473B
1.12%
1.03×
Spread over hurdle
28.55%