0.943
Revenue$B
2.831
3.066
3.231
3.384
3.602
3.771
3.974
4.355
4.649
4.978
1.052
6.68%
6.77%
51
29.64
Revenue growth%
24.67
24.72
24.43
23.54
24.68
23.75
23.71
23.98
21.98
24.70
17.92
23.75
24.21
17
19.76
Gross margin%
7.08
6.06
7.04
9.40
10.30
9.82
12.38
13.68
12.76
11.89
21.37
12.38
10.06
58
21.19
Operating margin%
12.07
9.96
7.95
5.65
7.88
10.71
10.91
12.77
15.41
17.29
16.82
12.77
10.81
63
27.73
Net margin%
21.87
20.91
18.65
21.32
19.84
18.53
18.32
17.19
17.95
19.90
11.01
18.32
19.24
13
20.89
P/E ratio (avg)x
35.61
34.17
37.19
41.27
38.67
43.51
44.80
48.70
45.53
46.39
29.83
45.53
42.39
87
19.68
EV/EBITx
6.600
7.148
6.929
6.477
6.462
6.979
7.148
7.506
8.189
9.022
19.44
7.506
7.063
45
8.73
FCF yield (avg)%
23.89
22.42
25.41
23.71
26.46
24.28
22.47
21.72
22.19
20.58
27.78
22.19
23.09
94
14.71
FCF margin%
9.21
7.68
5.93
3.80
6.45
6.93
6.14
4.95
4.50
5.82
15.07
5.82
6.04
85
0.119
FCF / Net incomex
0.411
0.371
0.365
0.332
0.343
0.308
0.322
0.312
0.322
0.317
1.585
0.317
0.327
7
19.60
ROIC%
6.81
4.46
3.54
1.39
3.42
6.13
5.60
6.20
6.22
4.55
22.23
6.13
5.07
40
12.83
Return on equity%
4.00
4.04
2.51
0.40
0.40
3.31
5.85
5.63
7.34
8.02
6.90
5.85
4.02
26
16.80
Return on assets%
11.61
9.30
8.63
7.93
5.71
6.39
6.37
5.95
8.72
6.58
21.70
6.39
7.25
47
0.28
EPS$
0.21
0.19
0.19
0.19
0.17
0.17
0.17
0.17
0.16
0.16
0.29
(0.85%)
(2.71%)
—
2.85
EPS growth%
20.45
21.63
24.35
26.20
24.73
24.00
22.02
22.38
24.51
22.45
26.13
22.45
23.23
56
0.09
Bookvalue per sh$
0.18
0.19
0.21
0.21
0.23
0.22
0.25
0.26
0.28
0.27
0.17
3.15%
3.48%
—
0.26
FCF per share$
0.09
0.10
0.12
0.12
0.12
0.12
0.14
0.14
0.16
0.19
0.08
8.50%
8.24%
—
0.18
Dividend per sh$
0.12
0.11
0.12
0.12
0.11
0.10
0.11
0.11
0.10
0.11
0.23
(0.48%)
(1.78%)
—
24.29
Div yield (avg)%
15.36
16.64
15.22
17.01
18.92
21.17
21.51
22.00
21.82
24.53
24.77
21.82
20.04
26
15.44
Payout ratio%
24.38
24.25
22.05
21.87
19.95
20.90
21.88
19.48
16.64
19.09
15.68
19.48
21.38
32
3.990
Shares (diluted)B
3.459
3.166
3.145
3.253
2.974
3.017
3.259
3.343
3.462
3.719
4.136
4.57%
(0.01%)
20
12.21
Buyback yield%
12.88
13.49
16.34
16.95
14.89
12.47
15.23
12.97
13.67
15.55
30.00
13.67
14.28
85
1.688
D/E ratiox
2.254
2.463
2.638
2.872
3.368
3.495
3.412
3.971
4.258
4.795
1.643
3.971
3.390
83
1.174
Enterprise value$B
6.219
7.396
7.793
8.069
8.070
8.382
9.845
11.34
12.64
15.24
1.053
13.56%
10.31%
8
2.767
LT debt$B
1.516
1.746
2.030
2.053
2.117
2.089
2.244
2.605
3.033
3.437
1.606
10.18%
10.14%
85
Revenue
$4.978B
6.77%
1.00×
Cost of revenue
$2.521B
6.87%
1.01×
Operating expenses
$1.155B
6.59%
0.98×
Goodwill & intangibles
15.78%
Spread over hurdle
(2.73%)