1.517
Revenue$B
1.410
1.509
1.620
1.742
1.811
1.923
2.047
2.221
2.318
2.495
1.611
6.62%
6.29%
81
24.53
Revenue growth%
25.33
27.56
24.85
23.36
22.71
25.17
24.71
24.13
22.56
21.47
25.22
24.13
24.42
91
19.66
Gross margin%
10.68
9.65
10.01
11.34
11.17
12.80
10.22
13.15
15.12
17.42
16.98
13.15
11.26
27
19.81
Operating margin%
13.72
12.03
11.73
9.21
10.36
10.65
10.49
8.94
6.48
5.75
5.60
8.94
10.42
60
19.31
Net margin%
12.31
11.53
14.41
12.74
12.01
14.60
13.03
15.62
14.85
15.01
8.79
14.85
13.72
44
21.94
P/E ratio (avg)x
35.38
35.62
36.51
40.46
48.09
52.17
52.73
58.90
69.96
75.83
14.81
58.90
50.13
85
7.200
EV/EBITx
32.48
31.06
32.18
31.38
29.67
27.47
28.31
29.54
30.85
27.76
19.52
28.31
30.26
27
8.38
FCF yield (avg)%
29.46
27.42
24.78
22.54
23.19
22.55
22.73
20.54
23.26
23.71
4.63
22.73
23.22
13
5.29
FCF margin%
18.21
17.59
18.73
20.63
18.93
17.25
18.70
16.32
17.75
16.19
2.11
17.25
17.98
34
0.691
FCF / Net incomex
1.547
1.451
1.472
1.326
1.322
1.385
1.313
1.398
1.514
1.671
1.522
1.398
1.425
75
10.54
ROIC%
2.20
5.01
4.66
4.64
2.05
2.94
3.52
4.32
1.77
4.69
4.28
3.52
3.92
17
18.21
Return on equity%
31.70
31.06
30.48
27.61
26.12
27.36
29.17
31.25
30.95
32.59
9.16
30.95
30.72
10
14.46
Return on assets%
20.36
18.34
15.91
16.39
14.99
17.38
16.40
18.93
20.96
20.40
13.83
18.93
17.86
63
2.69
EPS$
1.68
1.66
1.53
1.34
1.24
1.18
1.22
1.13
1.20
1.04
2.94
(3.45%)
(4.38%)
—
4.81
EPS growth%
27.44
25.61
22.61
25.02
22.91
22.02
21.70
21.56
23.99
22.07
23.22
22.02
22.76
25
1.06
Bookvalue per sh$
0.49
0.49
0.43
0.41
0.44
0.42
0.39
0.36
0.38
0.33
0.73
(5.79%)
(4.74%)
—
2.29
FCF per share$
3.14
3.55
3.42
3.24
3.30
3.66
3.65
3.99
4.15
3.77
1.69
2.69%
2.79%
—
2.20
Dividend per sh$
1.16
1.23
1.20
1.25
1.43
1.67
1.94
2.11
2.54
2.97
1.79
15.80%
10.56%
—
22.33
Div yield (avg)%
16.12
16.27
13.53
15.01
14.19
15.28
17.29
17.27
14.92
17.49
18.79
17.27
15.70
68
5.30
Payout ratio%
28.30
29.32
31.70
30.70
29.49
27.16
26.85
28.05
25.69
27.40
20.08
27.16
28.18
78
207.9
Shares (diluted)M
406.6
415.7
404.5
479.0
558.5
647.2
765.0
802.2
807.5
824.9
208.0
8.11%
8.90%
68
27.51
Buyback yield%
18.37
17.48
17.44
15.27
13.49
12.94
9.94
10.46
10.48
7.81
4.62
10.46
13.21
61
0.212
D/E ratiox
0.719
0.675
0.672
0.672
0.782
0.863
0.848
0.910
0.871
0.926
1.510
0.871
0.815
76
1.271
Enterprise value$B
2.593
3.064
3.590
3.790
4.372
4.960
5.254
6.097
7.166
6.953
0.346
9.72%
11.23%
51
1.088
LT debt$B
0.834
0.855
0.961
0.993
1.169
1.338
1.554
1.715
1.942
2.227
1.530
13.77%
11.31%
62
Revenue
$2.495B
6.29%
1.00×
Cost of revenue
$1.717B
6.53%
1.02×
Operating expenses
$535.4M
6.11%
0.98×
Spread over hurdle
(4.53%)