0.845
Revenue$B
1.448
1.481
1.536
1.559
1.592
1.635
1.679
1.746
1.797
1.798
0.932
2.46%
2.16%
38
11.46
Revenue growth%
9.04
9.52
8.64
6.88
5.16
2.94
4.90
6.46
6.89
6.95
10.44
6.46
6.88
36
11.98
Gross margin%
4.15
2.87
2.51
0.40
3.26
3.99
2.31
3.81
1.48
3.34
10.90
3.34
3.07
28
3.58
Operating margin%
22.27
22.47
24.25
22.98
21.63
21.96
19.69
20.39
20.15
17.68
19.05
20.15
21.80
68
16.72
Net margin%
0.40
0.40
2.36
3.48
4.38
1.50
2.47
2.48
1.39
0.40
28.05
1.50
1.93
77
37.66
P/E ratio (avg)x
13.79
15.07
15.39
14.36
12.61
13.67
12.91
12.29
13.27
13.46
24.18
13.27
13.57
81
27.70
EV/EBITx
46.12
55.39
57.85
67.60
79.94
85.33
103.5
123.0
127.4
131.4
24.35
123.0
82.63
64
16.88
FCF yield (avg)%
9.91
7.98
7.54
9.05
7.97
6.89
4.57
4.76
2.02
3.97
13.95
4.57
7.21
62
16.73
FCF margin%
15.20
12.95
12.56
12.99
10.46
10.04
9.92
6.99
9.29
6.92
20.26
9.29
10.25
46
0.319
FCF / Net incomex
0.738
0.778
0.870
0.862
0.877
0.915
0.868
0.794
0.744
0.734
1.566
0.794
0.828
68
9.23
ROIC%
21.09
20.05
19.61
22.35
24.91
24.04
26.18
28.10
30.01
28.74
19.46
28.10
24.47
61
12.60
Return on equity%
2.32
1.55
0.40
0.40
2.24
1.10
0.40
0.40
3.03
1.48
10.66
1.10
1.29
22
24.33
Return on assets%
19.04
16.67
17.48
19.46
18.22
18.21
16.91
15.99
17.47
15.81
27.03
16.91
17.48
45
6.25
EPS$
3.57
3.77
3.55
3.82
3.29
3.19
3.07
2.80
3.05
3.25
6.38
(0.23%)
(0.96%)
—
5.77
EPS growth%
20.56
20.51
23.10
23.72
22.55
24.62
26.04
25.51
25.67
26.26
9.41
25.67
24.17
93
7.75
Bookvalue per sh$
11.44
11.14
10.40
9.54
9.24
8.87
9.44
9.70
9.58
9.45
5.13
0.45%
(2.35%)
—
2.48
FCF per share$
6.68
6.49
7.68
8.75
9.15
9.35
10.73
12.03
12.47
12.13
5.76
5.79%
5.75%
—
9.48
Dividend per sh$
3.68
3.63
3.80
4.35
5.16
6.14
6.45
6.30
7.56
9.10
3.93
12.03%
9.16%
—
17.16
Div yield (avg)%
23.00
20.09
22.55
23.93
24.93
27.86
28.82
29.47
28.46
29.89
12.93
28.82
26.40
56
8.21
Payout ratio%
12.58
14.03
16.74
15.94
18.11
18.71
18.15
16.29
15.85
15.43
19.57
16.29
16.11
79
47.23
Shares (diluted)M
49.61
50.56
45.17
41.17
45.58
40.85
37.91
38.80
43.07
43.88
47.32
(0.76%)
(1.87%)
19
14.96
Buyback yield%
21.76
19.28
19.24
20.02
21.10
20.00
20.52
21.29
20.59
21.47
25.57
20.59
20.56
35
1.289
D/E ratiox
2.417
2.635
2.530
2.513
2.737
2.921
3.352
3.672
3.815
3.919
0.636
3.672
2.829
90
0.795
Enterprise value$B
0.978
1.077
1.143
1.244
1.358
1.495
1.614
1.586
1.552
1.376
0.324
0.26%
2.91%
78
0.778
LT debt$B
2.139
2.195
2.548
2.761
2.707
2.838
2.854
2.828
3.092
3.407
0.598
4.71%
5.85%
65
Revenue
$1.798B
2.16%
1.00×
Cost of revenue
$1.258B
2.16%
1.00×
Operating expenses
$271.3M
1.58%
0.94×