0.348
Revenue$B
0.924
0.989
1.034
1.076
1.150
1.219
1.314
1.385
1.486
1.578
0.372
6.54%
6.01%
37
5.11
Revenue growth%
16.36
13.93
13.47
10.90
12.40
11.74
13.44
14.67
14.65
12.79
26.71
13.44
13.45
79
20.35
Gross margin%
2.99
3.78
5.79
8.02
6.31
3.88
2.94
1.62
0.40
0.40
12.32
1.62
3.38
58
26.72
Operating margin%
0.87
0.40
0.40
1.14
0.76
2.42
3.74
0.87
3.48
3.28
13.06
3.28
1.01
80
4.70
Net margin%
24.73
22.27
23.81
25.17
24.81
22.02
23.51
23.42
21.53
19.10
17.58
22.02
23.47
27
9.546
P/E ratio (avg)x
30.03
31.12
33.10
30.28
30.49
28.63
27.70
29.57
29.12
30.71
17.44
29.12
30.16
35
36.24
EV/EBITx
47.39
52.74
60.21
65.84
77.60
79.25
84.29
101.1
120.6
118.0
27.31
101.1
78.43
40
7.09
FCF yield (avg)%
7.64
6.27
7.20
5.30
5.22
8.04
7.35
9.57
10.46
13.26
22.90
9.57
7.50
51
12.43
FCF margin%
11.92
12.76
11.70
13.22
15.10
17.00
19.72
19.82
16.89
17.81
22.37
17.81
15.99
60
0.533
FCF / Net incomex
1.925
2.030
1.847
1.843
1.956
2.118
2.002
2.077
2.047
2.040
1.552
2.047
2.016
41
21.45
ROIC%
5.73
4.32
6.70
3.82
1.31
4.12
7.12
6.16
5.66
5.28
4.06
5.66
5.47
74
21.71
Return on equity%
22.62
24.04
23.56
22.13
22.35
19.45
20.93
22.76
25.36
28.28
9.28
22.76
22.69
23
3.68
Return on assets%
27.29
28.93
28.24
26.28
27.59
25.03
26.31
29.06
28.68
28.70
2.18
28.68
27.92
44
37.40
EPS$
16.74
19.34
18.46
19.87
21.78
25.58
27.84
30.98
35.71
36.89
38.25
11.11%
9.45%
—
17.86
EPS growth%
12.85
10.28
7.63
5.39
4.43
3.71
2.02
3.22
4.77
6.87
19.75
3.71
5.08
59
23.47
Bookvalue per sh$
33.40
31.79
36.65
40.23
40.20
38.61
43.58
50.49
52.42
53.46
17.94
5.87%
4.02%
—
33.26
FCF per share$
26.52
23.68
21.68
22.26
19.66
20.10
19.50
19.01
20.04
19.88
35.38
0.23%
(2.26%)
—
38.22
Dividend per sh$
10.97
11.61
12.32
11.63
12.74
11.74
11.08
11.46
10.82
9.94
13.90
(4.84%)
(1.70%)
—
27.14
Div yield (avg)%
19.35
21.52
21.65
19.58
22.42
20.17
17.21
16.76
17.09
16.88
26.26
17.09
19.46
27
23.71
Payout ratio%
8.72
7.25
8.25
7.71
5.86
8.54
8.46
5.58
7.22
6.07
7.19
7.22
7.48
17
20.82
Shares (diluted)M
18.80
19.99
17.48
17.80
17.26
18.64
19.55
20.11
21.23
18.16
21.14
1.03%
(1.16%)
50
3.10
Buyback yield%
18.53
20.48
21.20
22.15
24.40
23.75
26.24
27.50
24.59
27.53
14.50
26.24
24.07
48
1.594
D/E ratiox
1.514
1.523
1.554
1.493
1.450
1.714
1.860
1.960
2.055
2.431
1.416
1.960
1.634
46
0.179
Enterprise value$B
1.185
1.267
1.504
1.569
1.808
1.950
2.129
2.409
2.419
2.547
0.184
7.10%
10.07%
10
0.207
LT debt$B
1.367
1.483
1.708
1.883
2.020
2.213
2.523
2.594
2.922
3.101
1.040
8.95%
9.65%
9
Revenue
$1.578B
6.01%
1.00×
Cost of revenue
$849.8M
6.11%
1.01×
Operating expenses
$246.4M
6.10%
1.01×