0.667
Revenue$B
1.413
1.535
1.650
1.753
1.904
2.077
2.186
2.373
2.515
2.672
0.701
7.02%
7.39%
95
15.04
Revenue growth%
15.40
16.84
14.22
11.89
10.68
12.27
14.18
16.87
14.57
17.03
9.91
14.57
14.39
82
10.17
Gross margin%
19.88
17.96
20.58
22.59
22.84
24.43
24.90
25.98
23.47
26.41
28.44
24.90
23.15
23
16.28
Operating margin%
25.08
23.82
22.34
19.83
22.22
24.54
24.73
24.26
22.22
20.07
28.92
24.26
23.08
28
15.18
Net margin%
4.82
4.95
3.94
4.53
7.20
7.85
6.55
6.00
3.49
5.92
16.86
6.00
5.43
86
21.50
P/E ratio (avg)x
8.647
8.120
8.709
9.161
9.189
9.248
9.722
9.790
10.45
9.927
33.19
9.790
9.218
49
9.157
EV/EBITx
31.12
32.03
29.21
27.96
25.80
25.74
28.70
28.80
26.66
24.56
7.553
26.66
28.33
60
24.77
FCF yield (avg)%
8.61
6.48
9.45
12.07
13.17
10.71
7.88
8.07
6.64
7.55
26.18
7.88
8.34
70
29.94
FCF margin%
19.89
17.15
17.62
16.09
13.98
12.73
15.72
14.09
16.95
18.29
16.99
15.72
16.52
74
1.029
FCF / Net incomex
0.971
1.055
1.133
1.267
1.472
1.634
1.695
1.699
2.030
2.243
0.850
1.699
1.553
10
24.12
ROIC%
12.66
10.95
10.82
8.52
10.07
10.66
8.29
8.89
7.00
4.12
18.78
8.29
9.48
87
19.16
Return on equity%
4.02
2.99
5.08
5.39
5.50
3.39
2.60
4.59
3.29
3.44
17.22
3.39
3.73
42
6.68
Return on assets%
28.37
25.64
24.80
25.20
27.52
30.20
31.89
30.91
31.00
32.05
16.40
31.00
29.28
94
17.57
EPS$
17.50
17.50
19.27
21.76
23.15
25.99
30.90
32.22
38.85
42.97
18.79
13.17%
10.26%
—
11.04
EPS growth%
19.32
19.57
20.52
21.29
21.06
18.76
19.34
21.69
23.18
22.82
5.62
21.69
20.79
69
20.44
Bookvalue per sh$
9.91
11.50
13.72
13.87
16.36
18.17
19.62
20.30
23.27
23.55
16.11
7.56%
8.67%
—
28.43
FCF per share$
5.54
5.54
6.01
6.76
6.87
7.22
7.78
7.01
7.24
7.12
8.03
0.72%
3.14%
—
22.45
Dividend per sh$
17.49
16.37
17.29
18.78
17.71
17.52
18.12
17.48
16.40
15.40
30.00
(2.76%)
(1.13%)
—
14.46
Div yield (avg)%
33.04
34.36
36.85
38.84
40.07
42.83
42.07
40.87
40.49
42.59
25.18
42.07
40.28
14
24.70
Payout ratio%
13.14
13.61
13.79
11.63
13.67
15.90
13.32
10.86
12.98
12.33
11.30
12.98
13.23
77
57.58
Shares (diluted)M
45.17
41.15
38.13
34.56
29.68
31.41
26.66
28.14
27.67
28.59
58.60
(0.75%)
(3.87%)
86
24.26
Buyback yield%
17.80
20.30
19.10
21.76
22.55
25.16
22.29
25.15
28.14
26.98
17.05
25.16
22.42
89
1.585
D/E ratiox
0.798
0.710
0.726
0.772
0.787
0.710
0.773
0.803
0.825
0.774
1.620
0.774
0.774
14
0.249
Enterprise value$B
2.489
2.174
2.291
2.229
2.004
1.864
1.634
1.405
1.297
1.286
2.672
(8.48%)
(6.08%)
22
2.417
LT debt$B
0.861
0.829
0.952
0.895
1.012
1.146
1.093
1.222
1.295
1.389
3.001
6.54%
4.47%
58
Revenue
$2.672B
7.39%
1.00×
Cost of revenue
$1.855B
7.42%
1.00×
Operating expenses
$418.5M
7.01%
0.96×
Goodwill & intangibles
16.28%
Spread over hurdle
27.80%