20.09
Revenue$B
39.16
38.53
39.05
38.74
38.93
39.02
40.19
39.52
39.96
39.96
21.28
0.52%
0.20%
41
5.95
Revenue growth%
28.38
28.73
30.15
29.56
26.88
25.12
22.98
23.52
25.07
25.85
28.48
25.07
26.36
69
14.42
Gross margin%
4.90
4.41
6.35
9.18
7.55
6.98
7.45
6.80
9.32
7.32
9.32
7.32
7.15
42
19.60
Operating margin%
15.75
13.59
16.19
19.10
19.02
20.62
20.80
22.71
25.60
24.78
17.91
22.71
19.86
62
11.97
Net margin%
14.41
17.24
19.25
19.81
19.66
22.37
21.68
22.53
24.24
25.84
3.41
22.53
20.75
93
28.50
P/E ratio (avg)x
33.01
28.42
29.67
29.85
30.89
31.04
28.72
28.47
25.01
23.29
17.99
28.47
29.19
93
19.02
EV/EBITx
31.46
28.58
29.19
32.94
30.97
32.70
35.49
38.26
42.05
40.40
7.032
38.26
32.82
44
11.11
FCF yield (avg)%
13.06
14.73
13.55
15.98
14.13
15.54
14.34
12.47
15.17
16.61
13.94
15.17
14.54
45
9.11
FCF margin%
24.61
24.29
26.32
24.05
24.11
25.21
27.03
24.53
22.69
23.64
7.03
24.53
24.41
80
0.557
FCF / Net incomex
1.163
1.248
1.269
1.178
1.241
1.187
1.308
1.268
1.354
1.522
1.451
1.308
1.258
45
14.00
ROIC%
26.80
26.33
26.46
25.05
25.42
22.89
22.53
25.38
26.00
28.18
26.90
25.38
25.71
45
19.49
Return on equity%
16.81
15.55
12.61
12.84
13.07
15.02
13.76
11.58
9.08
12.03
27.47
12.03
12.96
17
7.15
Return on assets%
25.44
23.67
22.11
21.33
24.19
24.01
21.03
21.14
22.07
22.44
27.49
22.07
22.28
95
5.93
EPS$
3.45
3.21
3.68
3.44
3.25
3.30
3.15
3.59
3.54
3.52
6.28
1.60%
1.15%
—
2.09
EPS growth%
21.28
22.71
25.39
24.71
26.39
26.30
25.25
26.33
27.30
25.29
28.74
26.30
25.34
71
2.79
Bookvalue per sh$
1.28
1.17
1.21
1.37
1.54
1.69
1.57
1.71
1.58
1.65
3.17
1.42%
3.46%
—
5.04
FCF per share$
6.48
6.98
7.05
8.11
8.25
8.99
8.76
9.94
10.43
11.68
6.96
7.21%
7.07%
—
1.86
Dividend per sh$
9.71
10.49
10.68
11.52
11.87
11.88
12.41
13.64
15.01
14.16
5.34
3.59%
5.08%
—
12.19
Div yield (avg)%
5.38
5.79
8.62
6.20
5.65
8.23
9.74
9.95
9.12
11.96
5.84
9.74
8.43
92
13.53
Payout ratio%
25.60
22.79
25.17
22.36
25.06
25.96
26.46
23.60
23.19
21.09
5.66
23.60
24.33
81
2.473
Shares (diluted)B
2.304
2.100
2.012
2.161
2.189
2.244
1.923
1.830
1.956
1.924
2.496
(2.55%)
(1.37%)
59
15.36
Buyback yield%
7.75
6.12
7.65
5.07
5.86
8.06
10.47
11.31
13.55
13.71
12.53
11.31
7.90
14
0.532
D/E ratiox
0.750
0.849
0.968
0.898
0.994
0.970
0.959
0.919
0.974
0.997
0.875
0.970
0.964
57
20.60
Enterprise value$B
35.20
37.57
38.78
45.19
46.37
43.77
47.96
51.52
48.37
45.80
21.16
(0.25%)
3.10%
24
26.86
LT debt$B
25.36
27.80
30.21
33.69
32.37
36.53
42.97
45.15
50.10
51.73
32.27
9.83%
8.17%
76
Revenue
$39.96B
0.20%
1.00×
Cost of revenue
$27.97B
0.20%
1.00×
Operating expenses
$8.122B
0.08%
0.99×
Goodwill & intangibles
15.95%
Spread over hurdle
11.76%