0.779
Revenue$B
2.343
2.393
2.406
2.396
2.439
2.493
2.530
2.508
2.522
2.490
0.837
0.41%
0.40%
90
13.31
Revenue growth%
27.99
26.53
29.48
29.84
28.74
26.64
26.41
23.74
22.10
20.55
28.88
23.74
26.58
52
20.60
Gross margin%
5.79
6.98
7.70
8.29
5.54
3.51
3.91
6.78
7.38
5.48
28.85
5.48
6.29
88
29.35
Operating margin%
19.11
16.87
17.52
16.97
18.99
17.28
18.87
16.65
15.65
15.11
23.49
16.65
17.12
23
8.86
Net margin%
0.40
2.52
3.76
3.69
5.30
4.92
7.34
5.15
6.57
4.68
13.32
5.15
4.80
67
25.23
P/E ratio (avg)x
51.23
56.37
60.26
59.18
65.31
75.81
74.06
82.20
81.39
84.95
16.09
81.39
69.69
84
13.33
EV/EBITx
57.95
65.09
67.56
79.31
86.65
97.19
116.8
133.2
132.8
138.6
13.96
132.8
91.92
60
20.74
FCF yield (avg)%
23.62
20.93
21.83
20.11
22.81
23.70
23.38
20.68
21.71
20.63
4.34
21.71
21.77
70
15.43
FCF margin%
12.03
12.27
12.42
14.70
15.24
14.47
16.48
19.18
17.95
16.20
21.95
16.48
14.97
36
1.618
FCF / Net incomex
0.416
0.368
0.352
0.367
0.388
0.425
0.377
0.376
0.365
0.384
0.302
0.377
0.376
56
18.37
ROIC%
5.28
4.80
7.24
5.69
3.26
6.23
6.05
6.70
9.43
8.56
25.05
6.70
6.14
13
25.56
Return on equity%
30.66
33.24
35.92
33.17
33.03
32.06
31.82
34.79
34.79
36.20
9.11
34.79
33.20
24
3.79
Return on assets%
13.39
13.83
13.41
15.54
18.14
20.94
19.09
17.86
18.56
16.63
18.73
18.56
17.24
59
1.89
EPS$
2.04
2.37
2.39
2.22
2.55
2.49
2.35
2.63
2.83
2.80
2.06
1.88%
3.67%
—
20.82
EPS growth%
7.80
7.09
7.59
9.35
10.62
12.01
9.89
10.77
9.67
11.27
11.83
10.77
9.78
33
4.52
Bookvalue per sh$
2.24
2.60
2.85
3.09
3.11
3.54
3.62
3.62
3.74
4.41
3.97
7.23%
8.52%
—
3.43
FCF per share$
1.15
1.30
1.43
1.39
1.63
1.61
1.77
2.06
2.02
2.07
2.78
4.91%
7.43%
—
2.21
Dividend per sh$
1.55
1.67
1.93
2.08
2.05
1.99
1.90
2.24
2.56
2.80
4.21
6.41%
7.23%
—
20.30
Div yield (avg)%
16.22
15.73
15.85
15.80
17.10
15.40
14.58
16.30
14.40
15.66
2.19
15.40
15.77
39
4.38
Payout ratio%
25.86
26.29
27.44
30.18
31.57
31.45
31.12
32.13
34.53
35.65
24.86
32.13
31.28
60
0.383
Shares (diluted)B
0.570
0.648
0.748
0.876
0.945
0.949
1.130
1.106
1.145
1.232
0.395
5.46%
8.37%
56
19.66
Buyback yield%
6.48
7.65
7.12
7.08
9.35
11.70
13.96
13.19
15.32
17.79
19.54
13.96
10.52
46
0.557
D/E ratiox
0.468
0.440
0.430
0.387
0.378
0.367
0.375
0.396
0.382
0.335
0.600
0.375
0.385
34
1.537
Enterprise value$B
0.949
0.933
0.973
0.953
1.070
1.020
1.075
1.136
1.147
1.085
0.172
0.27%
2.47%
10
1.156
LT debt$B
1.830
1.791
1.775
1.654
1.826
1.732
1.555
1.575
1.564
1.432
1.471
(4.75%)
(3.32%)
36
Revenue
$2.490B
0.40%
1.00×
Cost of revenue
$1.505B
0.05%
0.97×
Operating expenses
$510.4M
1.07%
1.07×
Goodwill & intangibles
18.94%
Spread over hurdle
(1.33%)