3.547
Revenue$B
2.620
2.745
2.807
2.933
3.011
3.058
3.091
3.125
3.262
3.381
3.907
2.34%
3.01%
25
8.66
Revenue growth%
31.96
32.87
33.40
32.78
31.80
33.08
34.84
33.90
32.37
31.33
11.96
33.08
32.82
79
18.42
Gross margin%
12.24
10.31
9.65
10.64
8.14
8.75
11.15
8.40
7.71
4.95
3.74
8.40
9.20
47
29.30
Operating margin%
19.55
19.11
16.74
17.57
17.39
17.57
15.05
12.46
14.28
16.57
11.06
15.05
17.06
6
4.87
Net margin%
12.98
15.15
13.26
10.79
9.88
11.36
9.72
12.30
11.84
11.14
25.67
11.36
11.60
77
15.51
P/E ratio (avg)x
5.032
4.985
4.577
4.274
3.806
3.994
4.291
4.114
3.561
3.109
25.85
3.994
4.194
92
28.37
EV/EBITx
25.59
27.01
24.75
23.58
25.31
26.76
29.29
29.25
29.83
32.84
17.71
29.29
26.88
15
22.64
FCF yield (avg)%
6.60
6.59
7.50
4.96
5.14
3.43
0.71
1.77
3.89
2.49
2.69
2.49
4.42
34
2.81
FCF margin%
9.31
9.15
7.70
6.79
5.40
3.70
4.68
2.98
1.40
3.92
25.96
3.70
5.04
67
1.353
FCF / Net incomex
0.934
0.825
0.881
0.972
1.033
0.901
0.908
0.977
0.885
0.840
0.323
0.901
0.905
44
15.93
ROIC%
29.28
27.62
29.69
27.64
26.34
27.42
25.92
23.22
23.69
24.37
9.44
24.37
26.88
84
9.36
Return on equity%
2.05
3.56
0.90
3.11
1.04
3.67
5.54
8.01
9.68
11.34
20.15
8.01
3.62
68
15.61
Return on assets%
0.40
0.40
1.89
1.06
1.87
0.40
0.81
2.72
3.37
5.00
11.78
2.72
1.46
43
1.08
EPS$
0.76
0.66
0.65
0.59
0.56
0.48
0.42
0.39
0.39
0.42
1.13
(5.32%)
(6.27%)
—
4.92
EPS growth%
21.93
21.15
19.35
19.30
20.90
17.95
15.77
16.27
18.50
16.83
17.95
16.83
18.90
92
0.73
Bookvalue per sh$
1.32
1.50
1.57
1.60
1.84
1.77
1.97
2.28
2.55
2.88
1.84
9.30%
7.91%
—
2.11
FCF per share$
1.47
1.32
1.11
1.09
1.14
1.21
1.07
1.15
1.00
0.93
2.17
(4.09%)
(5.80%)
—
1.92
Dividend per sh$
1.68
1.63
1.83
2.00
2.29
2.22
2.55
2.91
3.00
3.23
1.91
7.18%
7.58%
—
27.49
Div yield (avg)%
10.82
11.61
14.41
14.20
14.72
14.20
17.17
16.35
14.64
12.90
10.32
14.64
14.30
13
20.46
Payout ratio%
8.91
9.56
6.74
5.76
3.51
4.20
1.98
4.13
5.55
3.11
22.79
4.13
4.87
85
0.685
Shares (diluted)B
0.940
1.105
1.257
1.420
1.663
1.954
2.151
2.055
2.229
2.362
0.674
7.27%
10.58%
89
15.94
Buyback yield%
22.19
24.55
26.22
26.01
28.98
26.33
24.73
27.66
30.57
32.00
23.30
27.66
26.28
18
1.542
D/E ratiox
1.697
1.708
1.669
1.980
2.030
2.414
2.636
2.653
2.812
2.924
1.023
2.653
2.222
30
2.735
Enterprise value$B
2.696
2.886
3.143
3.011
3.175
3.283
3.483
3.517
3.653
3.855
2.390
3.96%
4.90%
80
0.318
LT debt$B
1.069
1.153
1.096
1.082
1.161
1.221
1.237
1.138
1.259
1.263
0.176
1.70%
2.05%
28
Revenue
$3.381B
3.01%
1.00×
Cost of revenue
$1.886B
3.20%
1.02×
Operating expenses
$671.0M
3.11%
1.01×
Goodwill & intangibles
18.48%
Spread over hurdle
(0.48%)