1.860
Revenue$B
5.224
5.706
6.279
6.920
7.470
7.932
8.479
9.220
9.932
10.53
1.993
7.11%
8.10%
37
15.02
Revenue growth%
19.39
18.76
20.28
21.92
24.58
24.28
26.09
29.02
29.92
30.88
16.23
29.02
24.43
31
20.82
Gross margin%
11.43
11.44
9.69
7.73
5.75
6.37
4.80
5.44
6.38
8.11
17.96
6.37
7.05
39
22.01
Operating margin%
19.82
20.15
17.64
14.81
12.15
12.93
11.78
11.24
9.59
9.84
18.26
11.24
12.54
80
15.17
Net margin%
0.73
0.40
2.48
4.03
4.06
1.08
1.12
1.61
3.33
3.85
24.56
1.61
2.04
6
37.29
P/E ratio (avg)x
6.449
5.467
4.639
4.351
4.692
5.067
5.053
4.337
4.280
3.876
30.99
4.337
4.666
19
13.86
EV/EBITx
25.98
27.62
30.98
31.09
32.17
36.43
35.84
37.90
44.24
47.54
22.18
37.90
34.00
16
14.05
FCF yield (avg)%
28.10
25.15
28.09
29.03
28.26
27.73
28.33
28.85
30.41
28.56
15.28
28.56
28.30
72
7.94
FCF margin%
20.21
19.40
20.14
21.87
19.95
22.30
24.70
22.11
19.63
22.50
16.72
22.30
21.04
25
0.582
FCF / Net incomex
1.859
2.079
2.184
2.598
3.028
3.521
3.922
4.150
5.025
5.685
1.623
4.150
3.274
34
8.13
ROIC%
0.40
0.40
0.40
3.24
2.92
5.87
3.60
5.87
3.83
2.35
16.03
3.83
3.08
63
13.95
Return on equity%
26.43
27.03
28.51
25.82
28.38
26.33
27.94
29.26
28.93
26.22
5.97
27.94
27.49
87
3.52
Return on assets%
6.04
7.05
6.13
3.67
2.16
0.40
0.40
0.40
0.40
0.40
22.46
0.40
1.28
69
2.20
EPS$
0.63
0.62
0.55
0.51
0.50
0.44
0.40
0.36
0.38
0.38
2.29
(5.42%)
(4.95%)
—
15.63
EPS growth%
20.00
19.27
17.75
16.62
19.37
18.66
18.25
19.15
21.84
20.99
3.20
19.15
19.21
28
0.81
Bookvalue per sh$
0.80
0.83
0.89
0.82
0.88
0.88
0.88
0.82
0.82
0.93
2.12
1.15%
2.46%
—
1.93
FCF per share$
1.67
1.87
2.05
2.30
2.50
2.97
2.86
3.40
3.39
3.33
1.68
5.85%
8.54%
—
2.32
Dividend per sh$
1.07
1.23
1.34
1.46
1.62
1.72
1.85
1.79
1.75
1.91
2.07
3.33%
7.21%
—
3.44
Div yield (avg)%
32.72
32.07
29.07
27.09
24.33
27.21
29.39
30.75
27.79
27.97
9.43
27.97
28.52
60
19.78
Payout ratio%
23.53
24.77
23.12
20.24
20.28
19.84
19.06
20.12
22.40
22.47
20.77
20.12
21.34
32
3.390
Shares (diluted)B
3.710
3.791
4.128
4.583
4.898
5.411
6.059
6.625
6.372
6.587
3.276
6.11%
5.61%
9
19.71
Buyback yield%
8.83
11.81
12.96
14.56
13.22
14.45
14.08
12.22
10.08
7.55
17.78
12.22
12.59
60
0.643
D/E ratiox
0.776
0.732
0.651
0.641
0.679
0.671
0.597
0.587
0.553
0.593
1.172
0.593
0.646
78
3.046
Enterprise value$B
10.55
11.47
13.09
12.99
13.54
14.83
14.30
13.45
15.03
17.33
4.422
5.06%
6.55%
66
0.886
LT debt$B
1.433
1.310
1.288
1.220
1.352
1.413
1.401
1.440
1.573
1.492
8.058
1.99%
(0.18%)
11
Revenue
$10.53B
8.10%
1.00×
Cost of revenue
$4.534B
8.28%
1.02×
Operating expenses
$2.466B
8.13%
1.00×
Spread over hurdle
(1.78%)