0.689
Revenue$B
2.495
2.492
2.506
2.547
2.575
2.524
2.573
2.589
2.653
2.690
0.771
0.88%
0.97%
91
17.54
Revenue growth%
18.96
21.00
19.84
21.15
23.01
26.01
28.72
27.53
28.94
27.01
25.16
27.53
24.51
61
25.03
Gross margin%
15.81
14.99
16.85
18.14
16.57
15.07
14.28
14.52
11.85
11.48
23.59
14.28
15.03
10
9.37
Operating margin%
7.06
6.36
5.34
6.77
5.00
6.78
6.31
7.31
5.43
8.21
7.32
6.78
6.56
54
16.79
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.87
2.79
1.37
11.39
0.87
0.40
80
27.53
P/E ratio (avg)x
46.67
54.84
65.57
75.64
86.31
86.49
91.49
93.72
105.5
103.3
8.585
93.72
86.40
37
31.63
EV/EBITx
11.02
9.732
10.55
10.13
11.00
11.98
12.28
12.55
12.31
12.36
20.26
12.31
11.50
35
21.84
FCF yield (avg)%
7.20
9.11
9.59
9.37
9.37
11.51
14.18
13.30
14.65
15.22
2.56
14.18
10.55
87
10.33
FCF margin%
16.94
14.21
13.55
14.06
12.95
14.13
12.45
11.62
11.77
11.59
10.00
11.77
13.25
59
0.112
FCF / Net incomex
1.611
1.771
1.972
1.782
1.868
1.712
1.886
2.002
1.858
2.061
0.677
1.886
1.863
14
28.89
ROIC%
24.44
23.28
24.94
23.82
21.49
20.84
22.53
22.58
19.83
19.90
29.62
20.84
22.55
25
27.01
Return on equity%
17.52
16.50
15.78
15.54
17.51
19.09
16.65
17.76
16.98
18.88
16.79
17.76
17.25
67
15.52
Return on assets%
25.23
26.76
27.34
25.94
23.12
24.28
22.30
24.60
23.28
26.23
13.38
24.28
24.92
23
9.50
EPS$
14.15
13.16
13.71
13.68
12.02
11.40
11.79
12.53
12.15
10.45
10.12
(2.76%)
(2.37%)
—
22.40
EPS growth%
0.40
0.40
0.40
2.65
5.40
5.35
4.10
3.80
2.73
4.34
2.48
4.10
3.27
36
6.71
Bookvalue per sh$
10.78
10.57
9.73
10.15
9.68
10.02
9.05
9.96
9.35
8.22
3.36
(3.23%)
(3.30%)
—
3.08
FCF per share$
14.86
17.36
18.12
21.64
24.22
26.30
29.19
32.11
35.79
38.07
11.53
9.47%
11.73%
—
6.72
Dividend per sh$
10.29
11.23
11.12
12.85
13.76
15.87
18.65
20.86
24.60
26.72
8.19
14.18%
11.04%
—
23.18
Div yield (avg)%
27.78
30.03
28.79
30.92
32.41
30.92
33.21
32.52
31.43
30.39
21.94
31.43
30.92
10
26.42
Payout ratio%
22.93
23.68
23.35
20.64
18.27
17.91
18.70
19.79
19.94
21.76
8.62
19.79
20.29
68
86.92
Shares (diluted)M
85.35
78.65
69.49
74.01
68.83
68.34
68.66
75.83
76.05
76.88
83.57
2.24%
(0.55%)
54
16.32
Buyback yield%
29.36
30.31
28.85
26.24
23.91
25.35
25.78
24.10
21.81
21.27
21.93
24.10
25.56
91
1.158
D/E ratiox
0.976
0.857
0.906
0.939
0.940
0.925
0.943
0.921
1.023
1.093
0.748
0.943
0.940
57
2.919
Enterprise value$B
0.967
1.127
1.280
1.496
1.524
1.539
1.531
1.675
1.736
1.936
0.874
4.91%
7.54%
15
2.263
LT debt$B
2.951
2.779
2.521
2.506
2.224
2.187
2.351
2.178
2.163
2.366
1.048
1.24%
(2.73%)
32
Revenue
$2.690B
0.97%
1.00×
Cost of revenue
$1.658B
0.95%
1.00×
Operating expenses
$345.5M
1.60%
1.06×
Goodwill & intangibles
19.22%
Spread over hurdle
(3.39%)