0.484
Revenue$B
1.786
1.811
1.818
1.835
1.856
1.848
1.884
1.928
1.953
1.999
0.520
1.50%
1.08%
10
12.07
Revenue growth%
25.00
25.97
24.25
23.65
23.70
20.90
23.18
21.09
19.60
20.58
14.99
20.90
23.42
52
29.75
Gross margin%
9.63
7.28
8.36
8.03
7.08
4.85
7.47
7.21
5.75
8.67
22.77
7.21
7.37
81
29.75
Operating margin%
6.26
5.09
7.01
9.16
9.16
7.95
9.57
9.67
8.90
6.52
25.22
8.90
8.43
61
13.46
Net margin%
19.60
19.00
16.52
18.13
19.30
20.82
21.44
18.48
19.72
20.15
3.52
20.15
19.45
56
19.51
P/E ratio (avg)x
37.58
39.33
42.82
42.60
42.10
45.88
44.99
51.53
55.08
59.59
21.84
51.53
43.90
45
31.29
EV/EBITx
36.76
34.64
30.04
29.25
29.04
31.00
33.17
36.33
32.11
33.72
26.56
33.17
32.64
88
10.49
FCF yield (avg)%
3.12
5.04
4.41
5.31
6.76
4.47
4.45
2.12
1.38
1.85
10.53
2.12
4.43
29
7.29
FCF margin%
1.47
3.77
4.19
3.53
3.09
3.51
2.70
0.40
0.40
0.40
8.44
0.40
2.90
78
1.399
FCF / Net incomex
0.879
0.836
0.826
0.883
0.886
0.911
0.990
1.048
1.061
1.104
1.209
1.048
0.898
10
3.20
ROIC%
26.94
27.40
29.04
26.41
28.30
26.87
25.69
23.31
23.15
24.55
4.77
24.55
26.64
37
7.77
Return on equity%
22.47
23.58
21.08
19.99
17.50
16.94
19.61
20.64
18.37
21.07
14.95
19.61
20.31
30
4.87
Return on assets%
15.51
13.40
15.63
14.29
16.21
16.33
15.26
15.79
13.56
16.45
15.15
15.79
15.57
18
0.47
EPS$
0.99
0.93
0.90
0.84
0.76
0.84
0.92
1.04
1.14
1.09
0.48
7.66%
0.59%
—
23.36
EPS growth%
1.94
0.40
0.70
0.40
1.13
2.67
0.94
0.40
3.12
1.21
17.92
1.21
1.04
73
1.26
Bookvalue per sh$
1.65
1.50
1.45
1.55
1.52
1.57
1.68
1.53
1.53
1.65
1.35
1.67%
(0.02%)
—
1.50
FCF per share$
0.28
0.30
0.31
0.35
0.39
0.38
0.38
0.40
0.42
0.38
1.69
(0.52%)
2.87%
—
0.80
Dividend per sh$
0.56
0.67
0.71
0.83
0.97
1.10
1.19
1.16
1.16
1.25
1.63
5.25%
8.39%
—
28.31
Div yield (avg)%
14.05
15.76
16.86
18.48
19.28
19.99
19.67
17.69
18.17
19.51
5.45
19.51
18.32
29
2.10
Payout ratio%
9.83
9.51
10.19
9.64
7.12
7.64
6.62
4.07
5.84
7.72
16.04
6.62
7.68
15
0.902
Shares (diluted)B
1.368
1.522
1.487
1.584
1.774
1.997
1.951
2.285
2.510
2.513
0.896
7.22%
6.69%
34
9.09
Buyback yield%
3.24
1.65
3.63
5.19
7.78
6.30
8.86
9.13
10.85
13.48
9.31
9.13
7.04
29
1.768
D/E ratiox
0.239
0.262
0.282
0.299
0.288
0.295
0.326
0.340
0.380
0.373
1.077
0.340
0.297
79
2.064
Enterprise value$B
0.769
0.788
0.807
0.733
0.771
0.774
0.707
0.701
0.781
0.856
1.566
2.10%
1.97%
66
0.605
LT debt$B
1.117
1.254
1.203
1.249
1.422
1.538
1.566
1.779
1.739
1.893
0.575
5.89%
5.39%
22
Revenue
$1.999B
1.08%
1.00×
Cost of revenue
$1.302B
1.07%
1.00×
Operating expenses
$258.4M
1.04%
1.00×
Goodwill & intangibles
17.09%