1.431
Revenue$B
1.038
1.118
1.179
1.239
1.293
1.382
1.441
1.541
1.591
1.716
1.484
5.82%
5.56%
36
17.33
Revenue growth%
15.32
13.73
14.49
14.84
15.09
17.35
20.12
21.56
22.40
24.27
9.56
21.56
16.34
68
29.16
Gross margin%
21.55
23.55
24.23
26.78
25.08
25.19
26.56
24.27
23.31
25.78
18.77
25.19
24.68
20
28.84
Operating margin%
8.96
9.18
6.58
6.64
6.13
8.18
9.26
7.35
8.24
7.75
10.95
8.18
7.97
12
5.44
Net margin%
1.09
1.79
1.75
4.23
7.06
5.76
3.22
0.79
0.40
2.36
15.48
2.36
2.08
17
8.905
P/E ratio (avg)x
5.581
5.945
6.125
5.585
4.865
5.155
4.836
4.437
3.965
4.064
12.84
4.437
5.010
88
15.46
EV/EBITx
15.14
14.71
14.40
13.42
13.66
13.29
14.06
13.13
12.53
10.76
24.65
13.13
13.54
10
12.15
FCF yield (avg)%
10.09
8.17
5.29
3.57
2.26
2.75
1.24
3.86
3.51
4.06
11.79
3.51
3.72
84
5.94
FCF margin%
27.33
25.27
22.80
23.16
24.37
22.68
23.59
22.82
20.48
21.87
23.80
22.68
22.99
71
0.212
FCF / Net incomex
0.507
0.465
0.448
0.461
0.478
0.439
0.415
0.438
0.391
0.377
1.195
0.415
0.444
26
2.74
ROIC%
15.10
17.51
17.42
15.05
16.62
18.21
18.39
18.21
20.15
21.71
8.00
18.39
17.86
73
26.22
Return on equity%
27.59
27.37
27.57
30.02
27.46
28.84
26.08
27.81
28.08
29.05
19.59
28.08
27.70
55
25.59
Return on assets%
22.93
21.09
22.45
21.62
22.73
22.29
24.16
24.39
23.39
23.86
12.11
23.86
22.83
6
0.98
EPS$
0.79
0.84
0.77
0.85
0.88
0.92
0.85
0.86
0.80
0.78
1.06
(2.49%)
0.64%
—
7.80
EPS growth%
10.53
8.67
9.04
9.77
10.59
12.36
14.99
12.47
14.43
15.30
3.87
14.43
11.48
84
1.50
Bookvalue per sh$
1.08
1.13
1.00
0.97
1.02
0.91
0.81
0.71
0.69
0.60
1.57
(10.02%)
(6.47%)
—
1.74
FCF per share$
1.52
1.60
1.64
1.62
1.68
1.85
2.11
2.14
2.16
2.46
1.38
7.97%
5.67%
—
1.52
Dividend per sh$
0.85
0.91
0.80
0.70
0.75
0.77
0.84
0.75
0.76
0.83
0.32
1.97%
(1.38%)
—
15.05
Div yield (avg)%
25.55
24.17
25.85
28.24
28.64
29.09
29.33
26.41
26.31
27.35
23.82
27.35
26.88
58
7.95
Payout ratio%
25.96
26.33
29.32
31.40
29.98
30.36
30.71
29.37
31.17
32.00
27.20
30.71
30.17
61
446.0
Shares (diluted)M
365.7
379.7
369.1
347.7
304.5
259.1
250.8
257.8
267.0
282.9
459.2
(1.46%)
(2.77%)
69
15.09
Buyback yield%
5.93
7.43
6.09
4.82
6.42
9.10
11.77
10.52
8.96
6.11
10.25
9.10
6.93
67
1.724
D/E ratiox
2.399
2.729
2.898
3.091
3.676
3.982
3.864
3.973
3.944
4.511
0.125
3.973
3.770
9
0.473
Enterprise value$B
0.674
0.719
0.673
0.733
0.802
0.826
0.792
0.748
0.730
0.673
1.211
(3.43%)
0.91%
94
0.293
LT debt$B
1.115
1.264
1.440
1.617
1.755
1.982
1.858
1.769
1.708
1.640
0.820
(1.35%)
3.29%
88
Revenue
$1.716B
5.56%
1.00×
Cost of revenue
$951.6M
5.50%
0.99×
Operating expenses
$219.8M
4.96%
0.94×