0.106
Revenue$B
0.871
0.912
0.962
1.010
1.084
1.153
1.215
1.324
1.393
1.526
0.111
7.09%
6.65%
77
23.60
Revenue growth%
20.01
18.68
20.43
23.31
25.66
25.57
25.50
25.72
24.95
27.00
12.36
25.57
25.22
49
12.03
Gross margin%
18.32
17.46
17.82
20.33
20.38
21.70
18.70
20.08
22.67
20.31
26.61
20.31
20.19
89
29.72
Operating margin%
0.40
0.40
0.66
1.56
1.69
0.47
0.40
2.61
1.15
0.60
21.89
0.60
0.63
92
18.95
Net margin%
1.91
1.50
3.66
4.11
7.01
8.32
6.49
7.39
10.05
11.59
14.82
8.32
6.75
36
31.97
P/E ratio (avg)x
5.719
6.032
6.102
6.548
6.091
5.317
5.699
5.480
5.768
5.786
11.01
5.699
5.777
48
37.29
EV/EBITx
35.61
36.02
38.99
37.60
39.69
44.53
46.09
49.75
55.60
62.07
37.89
49.75
42.11
63
21.37
FCF yield (avg)%
15.31
15.62
15.28
15.02
16.04
14.85
12.69
10.43
12.99
15.05
27.72
12.99
15.03
90
13.77
FCF margin%
11.43
12.13
12.25
11.56
10.04
7.73
6.17
6.66
6.21
6.47
10.41
6.47
8.88
34
0.331
FCF / Net incomex
0.646
0.613
0.621
0.615
0.577
0.521
0.528
0.499
0.472
0.488
0.659
0.499
0.553
38
17.18
ROIC%
0.40
0.40
0.40
1.02
0.40
3.37
1.88
0.40
0.40
2.57
15.85
1.88
0.40
54
6.56
Return on equity%
34.91
35.74
37.77
40.36
41.92
39.60
38.11
35.39
35.28
35.75
5.24
35.75
36.76
25
24.54
Return on assets%
11.69
14.61
16.81
17.28
17.34
18.36
21.05
19.89
20.71
21.25
10.04
20.71
17.85
51
2.67
EPS$
3.96
3.82
3.91
4.55
4.95
4.83
5.55
6.10
6.36
6.31
2.90
4.97%
4.69%
—
29.11
EPS growth%
11.41
13.94
11.09
13.97
15.57
14.58
12.47
10.47
8.65
7.63
19.76
10.47
11.94
88
2.17
Bookvalue per sh$
1.46
1.70
1.73
2.00
2.26
2.54
2.92
2.90
2.92
2.93
4.38
5.27%
7.54%
—
2.11
FCF per share$
0.63
0.64
0.64
0.63
0.61
0.56
0.57
0.61
0.56
0.62
3.98
0.25%
0.19%
—
2.32
Dividend per sh$
2.33
2.10
1.94
1.90
1.72
1.54
1.60
1.61
1.70
1.70
1.93
(0.28%)
(3.67%)
—
18.19
Div yield (avg)%
23.58
22.92
23.05
26.00
26.57
28.83
29.80
31.45
32.08
33.11
20.59
31.45
27.70
18
5.62
Payout ratio%
9.49
7.37
9.45
6.59
9.27
10.64
11.58
9.28
6.68
6.76
4.29
9.28
9.27
23
122.6
Shares (diluted)M
193.7
190.2
210.4
219.6
258.7
279.9
277.9
334.7
330.3
342.1
125.4
5.75%
6.37%
42
5.01
Buyback yield%
8.47
9.53
9.03
11.98
11.18
11.28
11.61
12.83
13.66
12.64
3.87
12.64
11.44
7
1.780
D/E ratiox
0.261
0.275
0.322
0.367
0.381
0.439
0.457
0.467
0.525
0.526
0.905
0.467
0.410
95
1.050
Enterprise value$B
1.718
1.960
2.029
2.063
2.229
2.295
2.200
2.233
2.192
2.483
0.693
2.18%
4.91%
90
0.091
LT debt$B
0.225
0.231
0.238
0.237
0.256
0.297
0.337
0.371
0.420
0.422
1.183
10.49%
7.14%
43
Revenue
$1.526B
6.65%
1.00×
Cost of revenue
$774.6M
6.79%
1.01×
Operating expenses
$362.7M
6.96%
1.03×
Goodwill & intangibles
16.93%