4.535
Revenue$B
3.660
3.895
4.170
4.593
4.957
5.412
5.808
6.278
6.963
7.612
4.970
8.96%
8.41%
38
24.92
Revenue growth%
27.33
26.11
28.36
30.55
32.82
34.90
36.55
34.37
33.21
34.40
3.81
34.40
33.02
9
26.04
Gross margin%
14.07
16.93
15.22
16.90
16.79
15.87
16.68
14.48
15.52
13.80
13.42
15.52
15.70
8
26.04
Operating margin%
12.69
10.98
11.78
14.22
11.91
13.66
10.84
9.31
9.92
9.56
11.47
9.92
11.38
19
23.45
Net margin%
0.40
0.40
1.52
3.73
5.31
3.99
5.49
7.58
9.57
11.31
29.02
7.58
4.65
85
17.85
P/E ratio (avg)x
33.07
35.56
39.89
43.89
41.73
47.52
50.33
47.41
46.42
51.47
23.08
47.52
45.15
93
19.09
EV/EBITx
18.93
16.42
14.08
13.24
12.64
11.45
10.07
9.067
7.700
7.116
29.93
9.067
12.04
40
20.46
FCF yield (avg)%
7.47
9.62
12.33
11.36
9.12
10.24
7.34
5.74
5.68
7.99
17.30
7.34
8.55
23
29.54
FCF margin%
14.73
13.02
15.50
13.08
15.85
16.73
13.95
16.93
18.66
17.23
4.49
16.93
15.67
72
0.123
FCF / Net incomex
2.176
2.521
2.475
2.646
2.829
2.964
2.803
3.087
3.202
3.051
1.794
3.051
2.816
52
16.75
ROIC%
2.70
0.40
1.34
0.40
2.16
1.24
0.40
0.40
0.40
3.00
9.49
0.40
0.82
33
12.26
Return on equity%
9.02
10.77
9.03
10.49
8.35
8.78
6.04
8.11
10.28
11.77
14.54
8.78
9.02
53
27.66
Return on assets%
12.86
10.22
11.55
13.32
12.50
13.21
10.85
12.20
13.90
16.25
19.62
13.21
12.68
6
0.26
EPS$
0.22
0.24
0.24
0.22
0.21
0.21
0.24
0.27
0.27
0.25
0.27
3.48%
0.82%
—
7.72
EPS growth%
15.02
12.68
14.91
15.09
15.62
16.38
19.12
19.86
21.22
21.82
20.78
19.86
16.00
16
0.11
Bookvalue per sh$
0.15
0.18
0.20
0.24
0.24
0.26
0.29
0.34
0.38
0.39
0.39
10.86%
10.05%
—
0.44
FCF per share$
0.39
0.39
0.40
0.43
0.52
0.52
0.52
0.54
0.63
0.72
0.10
6.54%
8.04%
—
0.14
Dividend per sh$
0.27
0.27
0.26
0.23
0.21
0.19
0.20
0.18
0.19
0.18
0.16
(3.35%)
(3.22%)
—
22.09
Div yield (avg)%
8.92
7.93
6.44
6.71
9.27
9.94
11.78
10.40
8.07
5.52
21.99
9.94
8.49
43
25.37
Payout ratio%
16.21
17.52
17.26
15.67
17.42
18.21
17.73
18.02
16.12
17.01
13.48
17.73
17.34
82
5.198
Shares (diluted)B
5.133
4.585
5.040
4.657
4.346
4.387
3.909
3.494
3.864
3.522
5.199
(4.12%)
(4.70%)
76
28.37
Buyback yield%
7.52
5.47
6.63
7.85
10.14
7.18
9.97
12.32
14.19
14.67
20.16
12.32
8.91
20
1.399
D/E ratiox
2.160
2.098
2.342
2.321
2.567
3.011
3.454
3.495
3.956
3.909
1.246
3.495
2.789
8
1.064
Enterprise value$B
5.034
4.393
4.065
3.939
4.006
3.744
3.347
2.949
2.941
2.948
1.763
(5.95%)
(5.99%)
70
6.063
LT debt$B
5.138
5.101
5.455
6.521
6.748
7.046
8.263
9.217
10.34
10.20
0.839
8.61%
7.02%
19
Revenue
$7.612B
8.41%
1.00×
Cost of revenue
$4.960B
8.23%
0.98×
Operating expenses
$1.404B
8.72%
1.03×