3.487
Revenue$B
7.314
7.707
7.929
8.275
8.498
8.969
9.212
9.733
9.884
10.14
3.611
3.59%
3.87%
68
23.38
Revenue growth%
0.86
3.34
5.30
6.47
6.98
9.28
11.73
11.70
14.28
13.95
14.19
11.73
8.13
24
2.17
Gross margin%
21.82
19.46
18.66
16.09
18.38
15.44
16.83
17.31
19.18
21.23
2.16
17.31
18.52
11
12.92
Operating margin%
6.82
9.70
9.80
9.72
9.89
10.40
10.35
12.40
11.84
12.31
18.13
11.84
10.12
28
3.98
Net margin%
27.02
29.26
30.62
27.85
29.12
26.78
29.01
30.05
32.40
30.11
21.38
30.05
29.19
66
9.990
P/E ratio (avg)x
14.37
15.51
14.77
15.14
13.15
11.68
10.34
11.20
10.69
9.273
36.74
10.69
12.41
26
6.896
EV/EBITx
9.828
9.654
10.77
11.86
13.26
14.00
14.83
15.84
16.86
19.34
10.13
15.84
13.63
77
7.99
FCF yield (avg)%
7.58
8.85
8.71
10.98
10.10
13.07
12.04
14.15
13.59
13.97
23.64
13.59
11.51
45
23.84
FCF margin%
17.31
15.26
17.53
18.27
19.73
17.45
15.87
12.90
14.76
12.72
9.44
14.76
16.59
95
1.206
FCF / Net incomex
1.177
1.053
0.973
0.951
0.991
0.865
0.827
0.813
0.844
0.797
1.176
0.827
0.908
14
9.35
ROIC%
14.52
14.72
16.95
18.64
16.15
16.05
15.14
14.48
15.33
13.62
4.01
15.14
15.24
84
4.55
Return on equity%
10.48
8.55
10.17
7.53
9.58
6.75
5.29
3.40
1.26
3.81
27.56
3.81
7.14
38
5.71
Return on assets%
13.28
15.08
15.34
13.94
12.16
10.62
12.15
11.42
11.45
13.49
7.48
11.45
12.72
32
0.34
EPS$
0.73
0.67
0.75
0.81
0.87
0.92
0.83
0.77
0.80
0.75
0.36
(2.82%)
0.92%
—
19.56
EPS growth%
6.89
4.69
3.24
0.89
0.40
0.40
2.88
3.20
3.75
1.45
17.43
2.88
3.04
15
0.65
Bookvalue per sh$
0.40
0.40
0.42
0.37
0.36
0.32
0.29
0.30
0.32
0.28
0.60
(5.11%)
(4.76%)
—
0.25
FCF per share$
0.87
0.83
0.83
0.87
0.87
0.80
0.81
0.89
0.81
0.76
0.80
(2.80%)
(1.20%)
—
0.76
Dividend per sh$
0.94
1.08
1.10
1.17
1.15
1.22
1.20
1.23
1.33
1.44
0.54
4.67%
5.38%
—
23.05
Div yield (avg)%
18.02
16.85
16.77
15.60
18.57
15.61
15.88
17.87
17.46
18.80
23.13
17.46
17.16
8
16.68
Payout ratio%
2.44
0.40
2.76
3.58
2.36
1.26
3.45
1.68
0.40
0.46
8.79
1.26
2.02
77
3.236
Shares (diluted)B
3.030
2.731
2.427
2.488
2.531
2.404
2.359
2.220
2.194
1.977
3.157
(4.82%)
(5.00%)
32
4.74
Buyback yield%
7.74
7.29
8.26
6.40
5.68
7.51
6.22
6.50
4.66
3.49
4.78
6.22
6.45
33
1.250
D/E ratiox
0.827
0.850
0.910
0.838
0.823
0.830
0.877
0.928
0.807
0.868
1.504
0.868
0.844
7
2.876
Enterprise value$B
6.828
6.924
7.341
8.384
9.390
10.57
12.09
11.55
11.98
12.83
7.839
6.44%
7.87%
38
3.280
LT debt$B
2.821
2.792
3.060
3.062
3.194
2.926
2.990
2.868
2.953
2.792
2.509
(2.66%)
0.31%
61
Revenue
$10.14B
3.87%
1.00×
Cost of revenue
$5.655B
3.99%
1.01×
Operating expenses
$2.032B
3.55%
0.97×