2.547
Revenue$B
1.541
1.613
1.667
1.710
1.733
1.791
1.829
1.847
1.899
2.000
2.816
2.91%
3.16%
78
25.68
Revenue growth%
15.49
18.40
19.11
16.83
16.64
18.70
16.11
14.44
15.67
16.69
29.26
16.11
16.66
39
20.48
Gross margin%
15.90
14.29
16.58
18.71
17.05
18.50
20.15
20.68
20.25
19.78
22.86
20.15
18.61
8
26.25
Operating margin%
8.15
6.88
6.04
6.99
9.69
11.17
14.14
11.42
14.33
15.03
29.48
14.14
10.43
19
23.42
Net margin%
17.66
17.61
15.49
17.77
17.77
16.11
18.91
20.13
22.29
20.84
5.31
20.13
17.77
7
15.15
P/E ratio (avg)x
21.84
23.93
24.34
25.22
28.17
29.61
30.68
32.36
32.58
37.04
16.83
32.36
28.89
64
34.46
EV/EBITx
17.61
17.04
18.66
17.63
17.96
18.76
18.33
19.63
19.98
22.63
18.34
19.63
18.49
94
9.52
FCF yield (avg)%
17.58
19.83
20.14
21.60
20.19
21.92
18.92
18.12
19.18
20.71
28.39
19.18
19.98
92
5.02
FCF margin%
16.78
16.12
14.27
11.36
11.94
12.52
12.81
10.26
8.30
8.84
13.63
10.26
12.23
93
0.753
FCF / Net incomex
1.185
1.273
1.380
1.452
1.644
1.784
1.848
1.808
1.989
2.070
1.552
1.848
1.714
77
23.08
ROIC%
20.73
21.09
21.08
19.92
17.39
19.35
17.10
14.79
12.01
11.32
28.63
14.79
18.37
85
19.45
Return on equity%
0.40
0.40
0.40
0.40
2.35
5.14
4.46
7.42
9.70
7.20
27.01
7.20
3.40
41
6.48
Return on assets%
11.94
14.06
11.38
13.95
12.35
13.73
11.31
9.90
11.27
8.79
10.18
11.27
11.66
9
14.06
EPS$
5.85
6.06
6.05
6.69
6.71
7.40
7.79
8.57
9.34
9.09
15.71
6.25%
5.48%
—
25.56
EPS growth%
11.04
13.38
12.43
13.01
11.00
11.08
12.46
13.86
13.48
12.37
16.35
12.46
12.45
86
12.75
Bookvalue per sh$
23.03
22.23
26.38
28.30
32.05
34.81
37.37
40.06
40.99
42.23
35.07
5.67%
8.02%
—
15.45
FCF per share$
31.53
29.43
33.07
34.77
37.50
35.26
36.31
39.19
39.54
38.32
35.53
0.43%
2.13%
—
6.64
Dividend per sh$
14.90
13.92
13.81
15.36
16.47
16.88
17.76
19.57
19.25
17.54
34.47
1.27%
1.87%
—
22.42
Div yield (avg)%
21.77
21.10
23.23
25.69
28.65
27.00
26.15
28.86
30.91
30.14
16.92
28.86
26.58
28
16.03
Payout ratio%
24.14
22.60
25.19
26.87
26.90
28.08
27.24
28.79
30.01
28.43
12.37
28.43
27.07
80
47.81
Shares (diluted)M
33.62
36.42
33.16
35.80
34.06
29.92
31.55
30.53
31.42
30.08
48.38
(2.45%)
(1.63%)
80
12.89
Buyback yield%
14.04
15.57
13.86
15.82
17.33
18.88
20.12
22.77
25.61
22.73
26.77
22.73
18.11
79
1.493
D/E ratiox
0.728
0.764
0.702
0.649
0.583
0.553
0.477
0.449
0.455
0.384
1.711
0.455
0.568
7
2.558
Enterprise value$B
2.396
2.505
2.856
2.908
2.936
3.338
3.371
3.371
3.366
3.695
0.789
4.71%
4.45%
86
2.083
LT debt$B
1.584
1.648
1.631
1.957
2.069
2.324
2.526
2.771
3.297
3.341
0.962
10.06%
9.00%
40
Revenue
$2.000B
3.16%
1.00×
Cost of revenue
$911.4M
3.27%
1.01×
Operating expenses
$428.8M
3.01%
0.99×
Goodwill & intangibles
19.64%
Spread over hurdle
69.54%