8.889
Revenue$B
6.934
7.287
7.709
8.155
8.447
8.655
8.783
9.048
9.548
9.655
9.578
2.71%
3.77%
15
12.82
Revenue growth%
14.59
12.95
14.38
12.68
10.59
10.79
8.36
10.34
10.88
9.83
8.96
10.34
10.84
63
7.47
Gross margin%
11.27
8.97
6.26
5.01
7.17
4.47
6.46
7.47
6.18
7.03
5.23
6.46
6.74
35
14.59
Operating margin%
16.48
17.02
16.15
14.93
15.67
12.74
14.36
14.32
17.12
16.65
17.26
14.36
15.91
72
15.74
Net margin%
28.87
26.95
27.07
28.14
26.13
28.78
29.70
30.57
31.01
28.99
3.46
29.70
28.82
57
35.24
P/E ratio (avg)x
11.12
10.03
9.969
9.667
9.865
8.946
9.631
8.375
8.377
8.193
25.82
8.377
9.649
26
15.26
EV/EBITx
15.95
15.12
13.11
13.98
14.85
13.58
13.83
14.68
15.39
14.70
7.897
14.68
14.69
66
22.44
FCF yield (avg)%
0.40
0.40
0.40
0.56
0.40
0.40
1.59
4.55
3.79
4.79
12.14
3.79
0.48
80
4.69
FCF margin%
22.48
22.16
19.61
17.22
15.03
17.27
18.06
15.09
16.99
19.45
23.80
17.27
17.66
65
0.724
FCF / Net incomex
0.459
0.490
0.470
0.545
0.622
0.655
0.766
0.765
0.757
0.813
1.419
0.765
0.639
54
20.63
ROIC%
20.25
19.41
18.99
21.38
21.40
22.51
21.55
21.20
21.08
20.94
29.93
21.20
21.14
53
29.04
Return on equity%
16.84
17.15
16.39
14.41
15.63
14.60
16.33
13.69
11.00
13.72
23.81
13.72
15.11
72
29.45
Return on assets%
10.67
11.12
12.14
10.38
12.81
14.36
17.32
16.45
14.33
14.22
22.90
14.36
13.52
33
0.17
EPS$
0.48
0.54
0.62
0.60
0.69
0.80
0.80
0.77
0.76
0.78
0.18
2.57%
5.75%
—
6.60
EPS growth%
3.23
3.40
4.10
6.34
4.42
3.52
4.00
6.57
4.14
2.71
4.83
4.00
4.05
56
0.38
Bookvalue per sh$
1.30
1.36
1.52
1.68
1.91
2.03
2.18
2.29
2.30
2.61
0.39
6.40%
9.20%
—
0.52
FCF per share$
0.13
0.14
0.13
0.12
0.10
0.10
0.09
0.10
0.10
0.11
0.57
0.83%
(1.73%)
—
0.45
Dividend per sh$
0.55
0.54
0.54
0.58
0.52
0.49
0.46
0.42
0.42
0.43
0.22
(3.46%)
(1.35%)
—
7.41
Div yield (avg)%
2.84
1.29
0.49
1.02
2.66
5.65
3.27
2.56
5.44
6.58
22.86
5.44
2.75
46
2.06
Payout ratio%
27.01
24.81
22.62
21.85
22.32
20.49
20.11
20.17
18.18
17.36
27.21
20.11
21.17
83
3.036
Shares (diluted)B
3.641
4.283
4.977
5.679
5.474
5.873
5.828
6.357
6.797
7.104
3.101
5.35%
6.62%
66
4.39
Buyback yield%
5.50
4.32
5.71
3.58
5.28
6.13
8.65
10.61
8.92
8.05
29.11
8.65
5.92
68
0.829
D/E ratiox
1.871
1.836
1.802
1.950
2.143
2.022
2.132
1.959
2.088
1.913
0.853
2.022
1.954
43
0.868
Enterprise value$B
7.785
7.786
7.634
8.111
8.730
8.198
8.871
8.991
9.482
9.632
8.305
1.99%
2.01%
56
2.595
LT debt$B
1.136
1.289
1.316
1.496
1.509
1.425
1.522
1.607
1.556
1.615
5.565
1.37%
4.29%
80
Revenue
$9.655B
3.77%
1.00×
Cost of revenue
$5.787B
3.87%
1.01×
Operating expenses
$1.221B
2.94%
0.92×
Goodwill & intangibles
14.10%
Spread over hurdle
(2.05%)