64.68
Revenue$B
32.94
35.49
37.99
40.43
44.30
48.66
52.57
56.65
61.64
66.52
66.26
8.47%
7.95%
29
16.75
Revenue growth%
5.36
8.24
9.45
11.40
13.80
16.45
13.78
11.38
9.37
7.14
21.67
11.38
10.42
30
21.34
Gross margin%
14.18
15.86
17.89
18.99
18.19
17.81
20.18
19.30
17.77
16.24
5.73
17.81
17.85
14
26.68
Operating margin%
19.06
16.54
18.51
16.58
18.11
20.19
21.17
23.20
23.77
21.76
24.56
21.76
19.63
5
2.84
Net margin%
10.76
9.18
6.57
5.10
2.39
3.34
0.73
1.99
0.40
0.75
29.55
0.75
2.87
62
29.07
P/E ratio (avg)x
4.853
4.475
4.520
4.046
4.462
4.204
4.566
4.916
4.731
5.204
6.773
4.731
4.543
64
11.32
EV/EBITx
38.90
40.79
46.41
51.22
48.39
50.90
49.08
49.18
48.60
50.24
7.498
49.18
48.84
51
20.56
FCF yield (avg)%
12.17
13.20
14.28
12.98
12.63
15.41
14.21
13.37
11.99
12.83
19.43
13.37
13.09
8
20.13
FCF margin%
11.72
11.28
13.91
11.34
9.89
11.61
13.37
14.83
16.31
15.03
4.76
14.83
12.54
88
0.100
FCF / Net incomex
0.578
0.510
0.511
0.492
0.546
0.539
0.523
0.462
0.481
0.492
1.115
0.492
0.511
58
8.25
ROIC%
10.99
12.38
12.31
9.81
8.36
6.18
6.61
6.96
8.92
8.08
19.02
6.96
8.64
35
16.19
Return on equity%
6.40
6.73
9.22
6.59
7.07
8.43
7.52
6.10
5.94
8.85
9.38
7.52
6.90
14
19.24
Return on assets%
19.19
19.02
21.15
23.09
20.85
18.08
20.53
18.53
17.42
19.08
28.65
18.53
19.13
86
7.95
EPS$
5.76
6.48
6.57
7.16
7.81
8.92
9.63
10.46
10.54
9.92
8.71
4.91%
4.89%
—
20.62
EPS growth%
0.40
0.40
3.01
5.59
6.69
8.94
11.87
12.78
15.22
14.36
19.45
12.78
7.81
26
3.09
Bookvalue per sh$
4.50
4.27
3.83
4.21
3.92
4.19
3.79
4.15
4.12
3.84
7.98
(0.39%)
(2.46%)
—
7.80
FCF per share$
8.58
8.73
9.87
10.83
11.30
11.10
12.04
13.63
13.89
13.57
5.41
3.73%
5.71%
—
6.96
Dividend per sh$
15.20
17.13
18.10
19.76
18.71
17.45
17.24
18.38
19.94
22.44
9.86
3.69%
5.21%
—
19.70
Div yield (avg)%
20.18
17.74
17.64
15.73
17.79
18.28
20.84
23.25
21.10
19.79
26.49
20.84
19.03
74
20.56
Payout ratio%
7.15
7.72
9.26
10.61
8.99
7.12
8.70
6.89
7.80
5.98
2.58
7.12
7.76
38
3.605
Shares (diluted)B
3.584
3.991
3.754
3.762
4.229
4.238
3.882
3.762
4.279
4.632
3.420
1.84%
3.04%
67
12.85
Buyback yield%
9.01
11.74
12.83
12.74
13.36
11.45
13.89
16.33
15.61
15.95
7.91
15.61
13.09
94
1.645
D/E ratiox
1.510
1.518
1.337
1.426
1.239
1.235
1.123
1.012
1.073
1.062
0.496
1.073
1.237
87
61.16
Enterprise value$B
26.64
24.58
25.65
24.77
24.73
23.20
21.71
19.89
21.81
21.99
39.66
(2.32%)
(2.42%)
9
6.371
LT debt$B
43.05
42.05
41.66
43.37
43.76
45.55
39.65
40.43
42.67
38.72
44.26
(2.41%)
(2.12%)
66
Revenue
$66.52B
7.95%
1.00×
Cost of revenue
$41.18B
8.17%
1.02×
Operating expenses
$10.40B
7.53%
0.96×
Goodwill & intangibles
15.59%