0.094
Revenue$B
1.480
1.534
1.583
1.596
1.653
1.674
1.715
1.772
1.767
1.770
0.104
1.38%
2.12%
76
3.25
Revenue growth%
8.86
10.42
11.93
9.91
7.69
8.60
7.24
10.11
10.72
8.69
9.82
8.69
9.38
79
28.68
Gross margin%
10.11
8.46
5.70
6.98
5.19
3.47
2.81
4.98
5.15
2.34
22.53
3.47
5.17
15
26.05
Operating margin%
21.53
22.85
22.92
25.46
26.03
23.43
21.43
22.13
20.41
19.54
23.47
21.43
22.49
69
14.39
Net margin%
17.88
14.94
15.63
14.24
14.88
16.46
13.68
13.81
12.84
11.24
13.66
13.68
14.56
46
23.45
P/E ratio (avg)x
32.91
30.81
33.56
33.44
31.26
31.28
32.84
33.67
32.03
34.41
9.536
32.84
32.87
57
31.87
EV/EBITx
57.15
66.63
74.51
76.65
81.17
93.81
110.1
110.4
128.2
149.0
14.65
110.4
87.49
65
21.93
FCF yield (avg)%
28.25
28.76
27.99
30.39
29.15
29.71
27.05
27.04
26.03
24.89
6.12
27.04
28.12
49
21.85
FCF margin%
3.67
1.50
0.79
1.99
4.61
1.77
3.73
3.48
5.80
7.48
2.85
3.73
3.57
16
1.747
FCF / Net incomex
1.634
1.745
1.783
1.953
2.349
2.541
2.646
3.034
3.137
3.639
0.247
3.034
2.445
9
7.59
ROIC%
18.33
19.46
18.62
17.66
17.16
15.22
15.51
16.92
14.51
16.31
4.45
15.51
17.04
33
22.31
Return on equity%
18.22
18.77
18.98
21.73
22.43
22.17
21.51
21.36
18.48
18.41
12.52
21.36
20.17
68
10.93
Return on assets%
3.06
1.94
0.40
1.16
0.40
0.40
0.40
0.40
0.40
0.40
6.93
0.40
0.40
9
1.09
EPS$
1.16
1.19
1.21
1.20
1.17
1.20
1.36
1.30
1.30
1.38
1.18
3.23%
2.92%
—
22.45
EPS growth%
13.26
12.10
13.21
16.14
14.15
12.50
12.47
11.23
10.96
11.48
17.87
11.48
12.48
31
0.94
Bookvalue per sh$
0.52
0.56
0.55
0.65
0.75
0.75
0.90
1.01
1.13
1.32
0.58
12.12%
10.23%
—
0.66
FCF per share$
1.24
1.19
1.25
1.17
1.10
1.05
0.95
0.96
0.92
0.98
0.94
(2.17%)
(2.17%)
—
0.64
Dividend per sh$
0.67
0.65
0.62
0.68
0.72
0.67
0.63
0.72
0.69
0.72
0.45
0.03%
0.39%
—
23.73
Div yield (avg)%
27.76
29.53
32.01
30.08
31.51
32.84
29.86
28.17
29.01
27.66
22.39
29.01
29.70
12
20.41
Payout ratio%
4.28
4.87
7.04
7.01
9.31
9.02
9.03
8.05
8.94
11.05
13.43
9.02
8.49
88
517.6
Shares (diluted)M
514.7
557.7
584.5
592.6
553.9
598.8
586.2
626.5
583.0
637.5
502.4
2.85%
3.01%
14
13.13
Buyback yield%
2.68
0.95
0.40
0.82
0.40
2.88
5.39
3.03
5.85
4.53
10.76
4.53
2.78
6
0.185
D/E ratiox
0.788
0.864
0.822
0.878
0.799
0.899
1.015
1.134
1.161
1.129
1.577
1.129
0.888
50
0.080
Enterprise value$B
1.457
1.514
1.613
1.928
2.111
2.302
2.352
2.848
3.126
3.134
1.046
8.22%
10.03%
10
1.411
LT debt$B
1.322
1.292
1.448
1.543
1.795
1.964
1.874
2.010
2.252
2.599
1.278
7.68%
7.91%
81
Revenue
$1.770B
2.12%
1.00×
Cost of revenue
$903.3M
2.02%
0.99×
Operating expenses
$355.9M
2.36%
1.02×
Goodwill & intangibles
17.64%
Spread over hurdle
17.82%