7.416
Revenue$B
7.333
7.377
7.435
7.524
7.625
7.591
7.793
7.799
7.691
7.760
7.999
0.35%
0.82%
58
21.86
Revenue growth%
6.45
9.14
11.13
12.14
9.44
11.10
9.28
8.49
11.32
8.92
4.88
9.28
9.36
53
23.52
Gross margin%
17.87
19.89
22.02
19.14
21.14
19.15
18.71
17.91
16.03
18.16
29.59
18.16
18.92
64
11.42
Operating margin%
16.62
17.13
14.95
14.01
16.82
17.81
18.90
20.86
23.17
21.08
5.55
20.86
17.47
77
16.97
Net margin%
26.23
28.08
29.00
30.36
29.03
26.04
25.12
23.41
24.67
26.92
11.73
25.12
26.58
62
21.07
P/E ratio (avg)x
23.65
24.02
27.14
27.60
26.43
25.36
29.35
32.47
31.02
34.46
17.55
31.02
27.37
62
36.10
EV/EBITx
40.69
43.81
41.55
43.85
42.89
49.14
48.44
54.18
59.13
62.15
15.63
54.18
46.15
76
14.31
FCF yield (avg)%
10.66
9.00
10.01
8.70
6.12
8.05
6.78
7.35
4.84
5.36
26.32
6.78
7.70
19
13.17
FCF margin%
5.51
6.46
6.43
4.34
1.67
3.10
5.57
5.02
2.62
3.03
21.96
3.10
4.68
28
1.074
FCF / Net incomex
0.613
0.644
0.728
0.746
0.839
0.917
0.999
1.107
1.240
1.318
1.358
1.107
0.878
50
15.26
ROIC%
20.12
18.48
20.55
23.36
20.97
18.93
17.76
20.15
21.90
23.21
20.10
20.15
20.35
78
2.44
Return on equity%
22.45
23.51
24.80
26.52
29.28
28.33
25.92
24.95
25.61
23.10
15.65
25.61
25.28
85
14.77
Return on assets%
19.81
20.36
18.49
20.37
17.48
17.49
15.69
14.23
16.67
16.09
29.25
16.09
17.48
7
0.23
EPS$
0.32
0.34
0.34
0.36
0.36
0.36
0.33
0.33
0.35
0.35
0.25
(0.67%)
0.40%
—
19.56
EPS growth%
21.33
23.43
21.53
23.48
21.84
21.62
23.51
21.53
19.75
20.26
3.65
21.53
21.57
61
0.47
Bookvalue per sh$
0.17
0.15
0.14
0.14
0.16
0.16
0.17
0.16
0.17
0.15
0.81
(1.23%)
(1.26%)
—
0.76
FCF per share$
0.57
0.60
0.57
0.55
0.51
0.47
0.45
0.44
0.46
0.49
0.26
(0.87%)
(0.66%)
—
0.55
Dividend per sh$
0.43
0.41
0.41
0.40
0.39
0.42
0.45
0.40
0.44
0.41
0.14
1.03%
(1.35%)
—
10.14
Div yield (avg)%
17.71
18.57
16.05
16.39
18.06
15.46
17.04
18.83
19.51
19.95
11.08
18.83
17.88
68
7.73
Payout ratio%
7.24
7.08
7.04
8.94
10.99
9.08
9.58
11.76
9.99
11.02
9.28
9.99
9.33
13
2.735
Shares (diluted)B
2.083
1.849
1.932
1.834
1.618
1.443
1.294
1.196
1.290
1.365
2.687
(3.35%)
(4.76%)
32
27.26
Buyback yield%
27.33
30.13
30.62
29.18
27.93
30.00
27.68
28.44
27.14
29.26
6.06
28.44
28.81
90
0.148
D/E ratiox
0.160
0.165
0.152
0.167
0.147
0.152
0.167
0.151
0.150
0.158
0.757
0.152
0.155
9
5.122
Enterprise value$B
9.097
10.26
10.14
10.69
10.79
12.88
12.85
15.28
17.45
19.38
1.948
12.43%
8.07%
62
4.149
LT debt$B
1.479
1.458
1.498
1.468
1.433
1.361
1.338
1.480
1.567
1.759
3.148
4.18%
0.94%
47
Revenue
$7.760B
0.82%
1.00×
Cost of revenue
$5.019B
1.09%
1.03×
Operating expenses
$1.848B
0.80%
1.00×
Spread over hurdle
(1.86%)