0.489
Revenue$B
2.431
2.517
2.585
2.734
2.879
2.997
3.144
3.304
3.434
3.554
0.506
4.30%
4.23%
35
7.38
Revenue growth%
14.64
11.67
9.59
7.90
6.05
7.73
6.53
8.62
9.88
10.97
3.98
8.62
9.10
21
10.64
Gross margin%
28.30
26.15
27.01
25.83
26.34
23.38
22.44
20.54
22.44
24.68
19.28
22.44
25.26
19
13.10
Operating margin%
3.50
5.24
6.21
4.73
2.77
2.87
5.27
6.38
5.54
6.91
28.58
5.54
5.26
87
21.59
Net margin%
4.69
4.57
1.84
2.78
2.42
0.40
0.40
0.57
1.14
0.40
7.32
0.40
1.49
45
23.74
P/E ratio (avg)x
52.16
54.95
58.11
55.90
51.59
56.80
56.72
56.58
57.04
52.60
35.07
56.72
56.24
55
32.65
EV/EBITx
38.41
38.20
39.41
38.81
38.09
37.29
40.98
43.28
45.21
41.01
12.41
41.01
39.11
15
24.46
FCF yield (avg)%
32.23
31.83
29.65
31.96
29.42
26.94
28.63
29.34
29.84
29.48
5.73
29.34
29.56
57
19.47
FCF margin%
5.48
3.51
2.07
2.83
5.24
5.11
2.29
0.40
0.40
0.40
5.80
0.40
2.56
83
0.155
FCF / Net incomex
0.211
0.243
0.256
0.267
0.279
0.310
0.359
0.409
0.481
0.495
1.361
0.409
0.294
53
10.85
ROIC%
15.03
13.33
13.86
16.62
18.44
18.09
20.82
18.85
20.18
19.67
11.74
19.67
18.27
40
26.20
Return on equity%
21.20
23.20
24.53
25.17
26.80
25.19
25.66
26.83
26.85
25.99
25.78
25.99
25.43
40
5.04
Return on assets%
20.46
22.11
23.33
20.99
18.77
18.49
21.47
23.62
26.23
25.65
17.14
23.62
21.79
87
2.95
EPS$
9.40
9.20
8.67
9.03
9.37
9.87
9.34
9.89
10.50
10.69
3.10
2.67%
2.26%
—
8.85
EPS growth%
26.71
24.27
26.24
24.53
23.82
23.71
21.56
21.39
24.36
26.96
28.05
23.71
24.31
94
1.33
Bookvalue per sh$
4.50
4.12
3.77
3.69
3.68
3.72
3.31
3.46
3.80
3.91
3.40
1.23%
(2.53%)
—
3.67
FCF per share$
5.61
6.20
6.52
6.48
5.88
5.55
5.18
4.82
5.29
5.28
6.09
(2.13%)
0.24%
—
1.78
Dividend per sh$
5.72
5.97
6.08
6.47
7.07
7.71
8.48
9.13
9.28
9.52
6.22
6.12%
5.56%
—
21.82
Div yield (avg)%
9.52
7.36
7.74
6.35
8.77
8.65
8.39
9.97
11.53
12.27
17.52
9.97
8.71
78
13.77
Payout ratio%
27.47
29.78
28.73
30.37
27.40
29.41
32.40
33.90
34.61
32.06
11.03
32.40
30.08
25
0.535
Shares (diluted)B
0.732
0.706
0.744
0.859
1.003
1.197
1.150
1.289
1.467
1.492
0.537
8.27%
7.73%
25
3.20
Buyback yield%
4.87
2.35
0.40
0.53
1.76
4.46
3.50
0.62
0.40
2.56
2.35
2.56
2.06
53
1.266
D/E ratiox
0.573
0.570
0.649
0.744
0.706
0.813
0.796
0.748
0.806
0.886
0.993
0.806
0.746
70
2.406
Enterprise value$B
0.997
0.902
1.022
1.003
0.985
1.066
1.073
1.145
1.099
1.075
0.439
1.77%
1.26%
6
2.644
LT debt$B
0.344
0.321
0.360
0.400
0.385
0.348
0.316
0.327
0.335
0.376
2.787
(0.52%)
1.81%
41
Revenue
$3.554B
4.23%
1.00×
Cost of revenue
$1.865B
4.50%
1.03×
Operating expenses
$848.8M
4.16%
0.99×
Goodwill & intangibles
17.24%
Spread over hurdle
33.58%