73.72
Revenue$B
77.09
78.26
79.88
80.80
82.56
85.39
86.48
90.26
93.96
95.31
76.87
2.91%
2.64%
91
16.77
Revenue growth%
10.59
8.56
10.42
10.01
9.76
11.25
10.67
9.24
11.29
9.25
8.79
10.67
10.22
60
6.86
Gross margin%
10.67
12.53
14.85
17.05
16.85
17.59
16.74
15.99
18.39
15.48
2.32
16.74
16.36
36
23.72
Operating margin%
14.58
12.31
10.51
13.46
12.34
10.46
13.07
10.30
7.77
6.73
17.24
10.30
11.41
52
28.56
Net margin%
0.89
0.40
0.40
0.40
2.45
4.01
6.96
6.33
5.32
6.46
13.03
6.33
3.23
47
32.59
P/E ratio (avg)x
13.58
13.11
14.99
14.50
15.93
17.18
17.82
18.17
19.75
18.87
13.12
18.17
16.55
89
27.97
EV/EBITx
24.88
25.98
27.47
29.99
32.49
34.93
39.43
37.67
35.51
33.75
36.71
35.51
33.12
34
4.93
FCF yield (avg)%
15.96
17.22
16.94
15.67
14.47
16.75
19.03
16.47
17.93
15.01
20.92
16.75
16.61
55
12.91
FCF margin%
23.60
20.89
22.91
23.49
21.32
22.27
24.75
27.30
28.38
27.49
10.46
27.30
23.54
91
0.144
FCF / Net incomex
0.504
0.530
0.472
0.412
0.393
0.385
0.418
0.375
0.393
0.376
0.122
0.385
0.403
71
2.68
ROIC%
1.13
3.98
6.43
5.97
5.68
4.03
2.61
4.02
3.31
4.48
12.77
4.02
4.03
66
7.46
Return on equity%
13.96
10.98
8.37
10.58
8.43
9.09
11.08
9.04
11.68
12.95
2.33
11.08
10.78
57
4.49
Return on assets%
13.77
11.10
11.34
13.00
13.42
12.96
11.56
10.14
7.55
5.19
26.67
10.14
11.45
91
18.25
EPS$
13.68
13.74
14.77
16.53
15.99
15.79
15.55
15.48
17.92
19.68
19.31
4.24%
4.85%
—
29.52
EPS growth%
23.82
22.38
23.97
26.88
25.04
24.91
23.82
21.87
21.93
21.88
11.70
21.93
23.82
17
12.77
Bookvalue per sh$
17.46
19.08
21.63
19.74
20.16
20.43
20.88
20.15
18.22
18.82
8.37
(1.36%)
0.88%
—
12.94
FCF per share$
8.57
8.72
9.59
11.44
11.55
11.88
12.07
14.53
16.87
17.44
7.39
8.59%
7.56%
—
8.02
Dividend per sh$
19.59
22.71
25.28
24.73
28.41
27.34
27.64
32.47
32.95
37.61
11.79
5.77%
8.13%
—
8.34
Div yield (avg)%
11.04
8.78
8.52
7.58
5.51
6.35
5.61
4.31
4.23
3.56
3.50
4.31
5.98
5
11.25
Payout ratio%
14.42
12.36
13.31
12.28
10.42
7.65
5.75
5.08
3.77
5.95
23.22
5.75
9.04
24
2.459
Shares (diluted)B
2.798
2.953
2.833
2.572
2.366
2.354
2.172
2.229
2.342
2.485
2.428
0.99%
(0.20%)
17
19.37
Buyback yield%
7.76
10.31
9.82
7.01
6.37
5.94
6.55
6.06
8.62
5.98
4.13
6.06
6.78
59
0.236
D/E ratiox
0.237
0.226
0.245
0.263
0.274
0.261
0.254
0.241
0.232
0.218
0.284
0.241
0.243
14
77.86
Enterprise value$B
96.05
105.2
105.3
103.6
100.1
112.5
108.4
115.7
107.0
110.7
5.142
2.03%
1.91%
25
69.44
LT debt$B
21.15
25.11
24.98
29.20
34.28
39.36
43.27
43.67
51.12
54.55
59.45
9.74%
10.54%
24
Revenue
$95.31B
2.64%
1.00×
Cost of revenue
$59.32B
2.80%
1.02×
Operating expenses
$10.36B
1.68%
0.91×
Goodwill & intangibles
20.55%
Spread over hurdle
(11.13%)