0.630
Revenue$B
3.734
3.910
4.154
4.483
4.897
5.235
5.517
5.904
6.443
6.939
0.703
7.22%
6.97%
48
23.40
Revenue growth%
14.89
13.62
12.24
12.17
10.41
12.54
10.41
13.15
13.14
14.89
29.24
13.14
12.84
40
15.83
Gross margin%
25.56
27.72
25.69
22.92
22.69
25.08
22.52
21.06
18.76
17.40
5.57
21.06
22.80
75
29.71
Operating margin%
2.46
0.92
3.63
2.75
1.62
0.80
3.36
4.44
2.63
4.21
4.16
3.36
2.69
7
15.12
Net margin%
5.26
6.45
8.67
7.41
6.24
8.08
8.94
9.59
9.62
10.64
8.26
9.59
8.38
82
20.10
P/E ratio (avg)x
26.39
25.25
24.40
21.86
23.75
21.59
21.68
18.93
20.16
17.38
25.73
20.16
21.77
34
20.04
EV/EBITx
22.74
24.58
27.14
28.04
30.86
33.28
35.08
35.70
38.03
43.00
17.99
35.70
32.07
33
28.61
FCF yield (avg)%
0.55
1.23
2.82
0.40
0.40
0.83
3.38
4.35
6.59
4.06
10.93
4.06
2.03
53
9.61
FCF margin%
11.32
14.30
14.74
13.55
14.88
12.11
10.63
7.64
4.87
2.54
5.79
7.64
11.72
36
1.148
FCF / Net incomex
0.499
0.502
0.473
0.432
0.451
0.390
0.392
0.340
0.320
0.321
0.655
0.340
0.412
29
26.92
ROIC%
22.37
22.49
21.98
24.46
22.15
24.07
21.95
23.55
22.13
22.91
19.65
22.91
22.43
9
22.89
Return on equity%
12.55
15.49
12.92
13.52
16.00
14.74
13.52
11.97
13.70
11.23
27.61
13.52
13.52
55
5.49
Return on assets%
28.83
26.95
26.41
27.33
27.17
28.60
31.52
29.94
32.33
33.14
16.22
31.52
28.72
17
2.20
EPS$
0.98
0.90
0.82
0.82
0.80
0.73
0.69
0.69
0.76
0.81
2.33
0.22%
(1.34%)
—
22.91
EPS growth%
5.19
4.96
2.49
0.66
3.52
6.48
6.40
7.11
6.45
6.38
27.93
6.45
5.78
7
1.69
Bookvalue per sh$
1.22
1.35
1.39
1.43
1.45
1.60
1.79
2.00
2.26
2.13
1.89
7.90%
4.79%
—
1.49
FCF per share$
2.71
2.59
2.81
3.10
2.92
2.85
2.78
2.88
2.98
3.11
1.46
1.31%
2.99%
—
2.47
Dividend per sh$
1.69
1.70
1.85
1.76
1.68
1.94
2.21
2.48
2.64
2.72
1.26
10.04%
6.01%
—
18.52
Div yield (avg)%
27.45
27.94
25.55
25.01
27.27
25.19
23.60
26.42
25.35
26.19
7.58
25.35
25.87
67
9.05
Payout ratio%
4.77
1.87
0.40
1.59
0.40
3.31
5.37
4.71
5.83
5.99
7.25
5.37
4.01
91
0.824
Shares (diluted)B
1.574
1.754
1.802
1.843
1.976
1.964
2.367
2.603
3.104
3.480
0.832
11.99%
9.97%
76
15.02
Buyback yield%
12.17
9.85
11.03
9.02
7.16
5.64
6.20
5.79
3.13
0.40
23.26
5.64
6.68
15
0.111
D/E ratiox
0.782
0.882
0.966
1.137
1.124
1.362
1.498
1.662
1.867
2.074
0.136
1.662
1.249
19
5.204
Enterprise value$B
5.751
5.386
5.190
5.328
6.193
7.116
7.562
7.180
7.772
9.040
2.850
7.86%
5.73%
65
1.184
LT debt$B
7.124
7.605
8.638
9.282
9.752
9.188
8.846
8.287
8.529
8.048
3.673
(3.77%)
2.70%
70
Revenue
$6.939B
6.97%
1.00×
Cost of revenue
$4.554B
7.13%
1.02×
Operating expenses
$783.0M
6.74%
0.98×