1.257
Revenue$B
2.395
2.422
2.512
2.544
2.678
2.757
2.876
2.943
3.023
3.153
1.316
3.32%
2.83%
21
7.98
Revenue growth%
28.14
30.25
32.65
35.29
35.28
36.84
38.90
37.73
40.63
43.21
29.03
38.90
36.06
81
26.97
Gross margin%
28.87
30.03
31.24
31.28
31.72
33.14
35.48
33.43
34.67
35.24
8.68
34.67
32.43
23
8.90
Operating margin%
20.30
20.68
22.18
20.16
20.64
21.39
22.73
20.14
22.74
23.37
5.53
22.73
21.03
14
22.72
Net margin%
28.49
25.82
24.21
23.96
25.11
25.81
28.44
26.02
23.75
26.14
28.18
26.02
25.81
50
34.96
P/E ratio (avg)x
32.66
31.00
34.62
38.93
37.58
39.85
36.20
40.32
43.07
40.41
22.62
40.32
38.26
55
20.40
EV/EBITx
50.50
59.86
65.61
64.93
74.76
77.90
84.86
86.43
92.02
93.37
35.48
86.43
76.33
26
16.67
FCF yield (avg)%
7.99
5.16
7.96
10.73
11.73
12.00
9.85
8.92
10.93
11.89
16.67
10.93
10.29
33
2.40
FCF margin%
0.40
0.40
1.54
1.37
2.25
1.51
1.62
3.60
3.77
5.62
4.91
3.60
1.58
92
1.119
FCF / Net incomex
0.898
0.890
0.793
0.746
0.662
0.711
0.764
0.704
0.704
0.651
0.172
0.704
0.729
17
6.10
ROIC%
36.15
34.91
33.97
31.55
29.77
28.17
30.95
33.01
30.52
29.53
14.46
30.52
31.25
51
21.49
Return on equity%
29.93
31.78
32.33
35.08
33.17
35.75
34.67
37.28
39.10
42.10
24.06
37.28
34.88
35
25.77
Return on assets%
17.47
17.92
18.43
21.24
21.97
22.87
20.35
20.09
22.21
22.81
27.77
22.21
20.80
29
0.65
EPS$
0.22
0.23
0.24
0.27
0.27
0.27
0.29
0.28
0.29
0.27
0.67
(0.05%)
1.66%
—
24.90
EPS growth%
6.36
5.18
6.53
6.82
4.27
3.09
5.81
4.49
7.20
6.08
6.25
5.81
5.95
90
0.98
Bookvalue per sh$
0.24
0.25
0.28
0.28
0.31
0.34
0.34
0.33
0.33
0.32
0.75
0.52%
2.07%
—
0.87
FCF per share$
1.58
1.82
1.90
2.17
2.54
2.97
3.09
3.10
3.68
4.05
0.78
9.78%
10.80%
—
0.71
Dividend per sh$
1.03
1.02
1.03
1.15
1.35
1.59
1.85
2.14
2.43
2.64
0.96
14.28%
10.04%
—
11.23
Div yield (avg)%
3.53
6.22
3.53
2.45
4.48
3.56
3.25
3.54
4.09
5.15
10.36
3.56
3.55
9
19.54
Payout ratio%
17.81
15.74
17.74
16.96
17.85
15.31
17.09
14.38
11.71
10.19
20.51
14.38
16.35
63
1.674
Shares (diluted)B
1.654
1.530
1.618
1.815
2.050
2.154
2.207
2.415
2.694
2.765
1.634
6.16%
4.73%
35
7.53
Buyback yield%
13.54
16.45
18.62
16.28
14.39
16.58
17.87
17.43
19.48
18.44
11.23
17.87
17.01
93
1.628
D/E ratiox
1.189
1.226
1.340
1.194
1.312
1.426
1.428
1.299
1.266
1.185
0.183
1.299
1.283
75
1.342
Enterprise value$B
1.474
1.416
1.301
1.375
1.337
1.381
1.480
1.485
1.603
1.460
2.667
1.78%
(0.14%)
32
0.717
LT debt$B
0.569
0.516
0.485
0.447
0.481
0.529
0.491
0.456
0.513
0.549
1.496
2.70%
(0.52%)
71
Revenue
$3.153B
2.83%
1.00×
Cost of revenue
$1.717B
2.57%
0.97×
Operating expenses
$466.5M
2.78%
0.99×
Goodwill & intangibles
16.74%
Spread over hurdle
(3.35%)