5.630
Revenue$B
17.92
19.76
21.92
23.67
26.21
28.10
30.57
33.44
35.92
38.47
6.067
7.98%
8.80%
35
19.71
Revenue growth%
13.03
13.22
12.80
12.07
10.99
12.15
10.95
8.25
6.02
6.02
3.31
8.25
11.53
22
18.12
Gross margin%
7.29
6.23
7.04
4.37
2.99
3.81
2.02
1.59
2.35
0.40
16.83
2.02
3.40
70
17.18
Operating margin%
16.75
18.05
19.39
17.00
18.04
17.86
16.86
17.22
19.75
19.93
22.01
17.86
17.95
22
23.85
Net margin%
0.53
0.40
0.40
0.40
0.56
1.62
1.42
0.40
0.40
1.74
11.60
1.42
0.46
63
33.93
P/E ratio (avg)x
26.07
28.93
29.82
32.81
38.70
43.47
48.73
49.47
58.11
57.26
14.57
49.47
41.09
91
34.43
EV/EBITx
23.90
23.06
22.27
22.55
20.28
21.28
18.72
20.81
20.87
22.85
11.68
20.87
21.77
33
4.01
FCF yield (avg)%
12.94
14.73
15.06
12.58
11.36
13.48
11.74
13.03
14.18
14.14
22.77
13.48
13.25
70
26.35
FCF margin%
19.62
17.13
18.57
19.31
16.96
15.62
14.97
17.46
19.26
21.20
19.35
17.46
18.01
58
0.739
FCF / Net incomex
0.150
0.148
0.145
0.133
0.127
0.130
0.120
0.122
0.110
0.119
0.449
0.120
0.129
15
6.52
ROIC%
21.42
20.14
21.58
23.61
21.05
19.99
20.68
23.23
21.22
24.16
23.58
21.22
21.32
19
23.83
Return on equity%
18.83
17.43
15.65
17.11
19.12
17.30
14.90
17.25
16.03
18.45
16.23
17.25
17.27
59
9.06
Return on assets%
12.16
10.21
13.12
13.55
10.77
12.73
13.84
13.91
13.16
13.02
14.62
13.16
13.07
80
1.40
EPS$
1.88
1.86
1.87
1.76
1.83
1.68
1.62
1.60
1.50
1.62
1.44
(2.38%)
(0.74%)
—
6.98
EPS growth%
2.04
3.45
2.21
2.11
2.27
4.72
3.23
0.56
1.42
1.52
28.47
1.52
2.16
66
0.27
Bookvalue per sh$
2.03
2.01
1.95
2.25
2.20
2.27
2.18
2.11
2.44
2.52
1.57
2.78%
1.75%
—
0.71
FCF per share$
0.81
0.83
0.80
0.72
0.78
0.80
0.81
0.71
0.70
0.75
0.31
(0.75%)
(1.68%)
—
0.27
Dividend per sh$
1.57
1.60
1.65
1.72
1.67
1.52
1.38
1.41
1.42
1.56
1.53
(1.38%)
(0.15%)
—
27.35
Div yield (avg)%
10.84
13.26
13.46
12.61
10.43
10.98
9.83
7.17
6.69
5.91
11.58
7.17
10.64
52
20.42
Payout ratio%
13.42
14.82
12.17
14.80
13.39
16.18
13.71
14.16
15.25
13.19
9.74
14.16
13.94
68
8.198
Shares (diluted)B
10.93
11.75
12.68
13.14
15.15
14.92
14.46
14.01
16.14
15.24
8.046
0.12%
2.68%
52
17.73
Buyback yield%
14.88
17.52
18.63
19.97
22.51
20.58
22.32
22.24
23.15
24.86
6.15
22.32
21.41
78
0.142
D/E ratiox
0.893
0.868
0.771
0.720
0.788
0.849
0.752
0.768
0.727
0.709
0.363
0.752
0.770
86
37.03
Enterprise value$B
39.61
42.40
45.39
52.55
49.52
52.88
60.89
66.49
75.51
71.88
29.38
7.74%
6.84%
74
26.90
LT debt$B
39.80
44.32
42.20
43.24
48.11
43.10
46.43
51.41
49.03
50.93
20.36
1.15%
1.75%
16
Revenue
$38.47B
8.80%
1.00×
Cost of revenue
$20.25B
8.93%
1.01×
Operating expenses
$8.961B
8.66%
0.99×
Spread over hurdle
(0.92%)