2.720
Revenue$B
2.318
2.321
2.394
2.448
2.453
2.530
2.566
2.618
2.674
2.743
2.818
2.26%
1.76%
24
3.50
Revenue growth%
17.25
16.39
14.72
17.33
15.13
16.85
16.16
17.90
19.25
16.59
4.68
16.85
16.72
34
5.10
Gross margin%
25.34
24.98
24.08
22.85
21.60
23.82
26.76
26.91
26.51
27.25
21.43
26.76
25.16
18
19.06
Operating margin%
35.02
34.18
33.31
30.69
32.83
30.76
30.57
30.96
32.83
29.89
29.31
30.76
31.89
21
14.88
Net margin%
0.40
0.40
0.40
2.64
1.88
3.92
4.66
3.44
1.06
3.40
23.02
3.44
2.26
86
23.87
P/E ratio (avg)x
21.52
18.95
18.74
18.25
16.42
13.94
13.48
12.94
12.54
12.66
15.63
12.94
15.18
47
32.40
EV/EBITx
21.98
20.08
19.36
21.72
20.76
20.11
19.15
20.93
21.98
23.70
11.20
20.93
20.84
33
20.20
FCF yield (avg)%
16.58
17.79
15.27
12.95
10.16
12.84
11.43
13.87
12.59
14.21
5.47
12.84
13.41
30
10.99
FCF margin%
7.54
4.68
1.80
0.40
0.40
1.74
2.82
2.91
1.21
3.62
5.64
2.82
2.31
5
1.085
FCF / Net incomex
0.790
0.871
0.933
1.116
1.351
1.457
1.425
1.674
1.933
1.882
1.611
1.674
1.388
69
4.29
ROIC%
8.79
8.86
9.80
7.78
8.17
7.97
10.28
10.49
10.87
11.05
14.09
10.49
9.33
11
11.32
Return on equity%
14.51
13.78
15.76
16.31
14.29
13.35
13.86
15.51
15.05
16.89
3.22
15.05
14.78
32
2.54
Return on assets%
13.91
14.40
12.50
13.59
12.55
10.89
10.49
11.94
11.02
13.65
28.65
11.02
12.53
58
1.37
EPS$
0.61
0.61
0.68
0.65
0.72
0.85
0.97
1.05
1.19
1.13
1.47
9.39%
5.99%
—
19.56
EPS growth%
16.84
16.62
14.59
13.97
14.01
16.01
18.34
16.36
16.17
14.44
19.59
16.17
16.09
81
0.77
Bookvalue per sh$
0.94
0.96
1.06
1.13
1.13
1.27
1.51
1.73
1.91
1.84
1.68
10.28%
6.74%
—
1.09
FCF per share$
1.25
1.35
1.29
1.36
1.39
1.54
1.57
1.56
1.52
1.33
1.66
(0.75%)
1.53%
—
1.45
Dividend per sh$
2.04
2.12
2.37
2.33
2.72
2.79
3.06
3.47
3.60
3.87
1.21
7.28%
7.92%
—
18.09
Div yield (avg)%
18.62
20.39
18.03
16.93
18.31
18.64
19.56
20.38
17.71
17.45
17.40
18.64
18.46
55
22.97
Payout ratio%
13.49
11.64
9.90
11.61
13.15
15.38
15.61
12.96
11.24
11.41
21.72
12.96
12.30
42
1.008
Shares (diluted)B
0.931
1.030
0.981
1.021
1.033
0.954
1.013
0.909
0.815
0.912
1.052
(2.46%)
0.11%
47
22.60
Buyback yield%
22.26
24.20
25.93
26.41
26.66
23.80
26.58
26.08
24.49
24.52
22.54
24.52
25.22
61
1.208
D/E ratiox
1.362
1.497
1.582
1.570
1.607
1.539
1.685
1.780
1.793
1.957
0.881
1.780
1.595
17
3.244
Enterprise value$B
1.041
0.954
0.942
0.896
0.894
0.876
0.798
0.765
0.862
0.877
3.154
(0.38%)
(1.29%)
57
1.045
LT debt$B
2.151
2.443
2.818
2.926
3.144
3.365
4.053
4.695
5.243
5.992
0.153
13.77%
10.62%
15
Revenue
$2.743B
1.76%
1.00×
Cost of revenue
$1.553B
1.97%
1.02×
Operating expenses
$382.5M
1.48%
0.97×