4.938
Revenue$B
2.332
2.514
2.738
2.964
3.166
3.438
3.696
4.051
4.263
5.343
5.588
7.54%
7.76%
59
5.11
Revenue growth%
22.30
19.94
21.09
20.59
21.32
23.37
20.74
19.98
17.51
21.25
3.97
20.74
20.92
84
15.20
Gross margin%
12.60
14.62
14.31
11.90
12.20
13.70
16.63
17.97
20.44
28.35
25.10
16.63
14.46
70
4.05
Operating margin%
31.52
30.69
32.64
33.39
34.55
33.11
32.04
30.12
28.80
6.13
23.45
32.04
31.78
56
21.56
Net margin%
0.40
0.40
0.40
0.40
0.91
0.40
2.38
1.63
1.60
8.06
9.12
1.60
0.65
75
8.010
P/E ratio (avg)x
27.41
28.01
32.31
38.98
38.36
38.13
38.40
37.88
43.01
21.66
17.79
38.36
38.01
20
8.144
EV/EBITx
12.29
13.39
13.94
14.92
13.82
13.83
13.28
14.19
14.38
23.43
20.30
13.83
13.83
42
27.95
FCF yield (avg)%
32.54
34.35
33.59
35.75
37.07
38.50
40.36
38.61
40.78
16.43
19.38
38.61
36.41
86
4.59
FCF margin%
32.54
32.45
31.82
32.85
33.70
31.24
32.90
31.28
29.17
4.27
4.21
31.28
32.14
53
0.144
FCF / Net incomex
1.732
1.737
1.524
1.394
1.446
1.470
1.377
1.348
1.197
0.590
1.310
1.377
1.458
37
5.40
ROIC%
11.61
9.20
10.99
13.56
16.17
16.12
16.20
14.99
13.15
2.42
20.84
16.12
13.95
17
26.14
Return on equity%
25.69
28.35
29.71
30.13
27.18
24.84
25.81
23.76
20.83
10.31
15.51
24.84
25.75
19
27.03
Return on assets%
5.27
8.15
7.38
4.63
6.55
4.61
3.00
1.61
2.57
18.16
19.26
3.00
4.95
70
0.88
EPS$
1.16
1.16
1.12
1.03
0.90
0.97
0.94
1.00
0.90
0.93
0.94
(2.61%)
(4.42%)
—
5.91
EPS growth%
3.56
1.69
1.99
1.62
2.24
1.80
4.20
1.71
3.72
28.89
8.97
2.24
2.12
60
3.40
Bookvalue per sh$
3.84
4.20
4.59
4.48
4.92
5.35
5.32
5.29
5.73
1.23
1.09
5.08%
2.86%
—
1.29
FCF per share$
3.63
3.71
3.26
3.58
3.18
3.10
3.31
3.18
3.33
2.47
2.19
(1.46%)
(1.34%)
—
3.17
Dividend per sh$
1.79
1.88
1.94
2.03
1.88
2.01
2.20
2.36
2.32
0.90
2.60
2.63%
2.55%
—
15.91
Div yield (avg)%
18.86
21.70
19.03
19.81
22.16
20.65
20.73
20.98
21.61
14.19
29.96
20.98
20.69
46
3.32
Payout ratio%
27.81
30.60
30.36
32.35
34.33
34.53
33.24
30.88
30.38
15.81
20.43
33.24
30.74
60
0.510
Shares (diluted)B
0.757
0.846
0.931
0.910
0.873
0.885
0.951
1.068
1.220
0.534
0.532
6.04%
5.78%
49
6.94
Buyback yield%
2.49
4.19
5.54
5.30
2.73
1.50
0.40
1.43
0.40
10.17
7.62
1.43
2.61
37
1.786
D/E ratiox
0.156
0.149
0.171
0.177
0.194
0.218
0.243
0.245
0.289
1.657
0.516
0.243
0.185
62
3.537
Enterprise value$B
4.616
4.982
5.662
6.192
6.292
6.822
6.786
6.251
6.689
2.135
2.206
1.56%
4.16%
56
1.655
LT debt$B
2.710
2.643
2.813
2.713
2.819
3.262
3.716
3.787
3.692
0.767
5.160
6.36%
3.74%
51
Revenue
$4.263B
7.76%
1.00×
Cost of revenue
$2.719B
7.61%
0.99×
Operating expenses
$873.6M
8.13%
1.04×
Goodwill & intangibles
17.02%
Cash and investments
16.33%
Spread over hurdle
14.96%