0.697
Revenue$B
1.346
1.395
1.453
1.517
1.561
1.566
1.562
1.601
1.631
1.684
0.748
1.53%
2.30%
47
4.32
Revenue growth%
5.86
4.63
3.04
2.91
0.40
0.40
3.21
5.16
5.52
8.42
9.13
5.16
3.92
59
5.06
Gross margin%
15.75
16.56
15.56
14.35
16.10
14.64
13.02
14.70
17.38
14.86
13.38
14.70
15.21
53
3.87
Operating margin%
23.80
22.59
21.08
21.58
22.90
20.02
19.96
20.36
21.94
20.22
19.96
20.22
21.33
22
23.58
Net margin%
18.67
16.08
18.68
19.05
19.01
17.36
18.33
21.16
20.53
22.12
25.00
20.53
18.84
71
27.58
P/E ratio (avg)x
19.56
19.11
18.42
19.36
20.26
21.49
22.76
21.81
22.26
24.64
15.69
22.26
20.87
8
11.74
EV/EBITx
23.11
26.39
30.61
29.57
32.42
35.13
38.41
40.74
47.92
45.73
25.00
40.74
33.78
94
17.19
FCF yield (avg)%
14.92
16.19
16.88
18.04
20.27
18.49
20.56
20.05
19.35
21.34
20.93
20.05
18.92
33
6.09
FCF margin%
8.36
8.78
8.71
9.22
9.95
8.27
11.23
13.75
12.37
12.96
3.12
12.37
9.59
75
0.140
FCF / Net incomex
1.417
1.345
1.412
1.611
1.718
1.886
2.068
2.180
2.325
2.480
0.733
2.180
1.802
71
16.94
ROIC%
11.74
14.49
11.90
12.92
13.08
13.88
12.47
12.14
15.13
17.13
15.69
13.88
13.00
49
16.53
Return on equity%
8.04
10.15
9.28
6.70
8.58
6.52
4.05
2.76
4.02
4.14
23.28
4.05
6.61
52
28.24
Return on assets%
22.27
21.32
19.93
22.66
21.60
21.66
24.52
24.78
24.52
24.72
12.45
24.52
22.47
60
0.08
EPS$
0.42
0.45
0.52
0.54
0.61
0.61
0.60
0.65
0.69
0.79
0.09
5.38%
7.86%
—
5.53
EPS growth%
28.11
27.55
24.58
24.08
22.10
20.17
19.21
19.28
18.22
16.87
7.34
19.21
21.13
49
0.16
Bookvalue per sh$
0.15
0.13
0.13
0.12
0.10
0.10
0.11
0.11
0.10
0.10
0.20
0.22%
(3.98%)
—
0.23
FCF per share$
0.43
0.44
0.49
0.48
0.55
0.56
0.55
0.62
0.64
0.73
0.16
5.88%
5.32%
—
0.28
Dividend per sh$
0.15
0.15
0.15
0.14
0.15
0.15
0.14
0.15
0.14
0.15
0.19
0.17%
(0.32%)
—
10.71
Div yield (avg)%
8.38
5.67
7.22
7.13
9.49
10.11
10.69
8.38
9.49
8.17
26.98
9.49
8.38
60
26.05
Payout ratio%
22.20
22.92
22.76
20.48
22.83
22.25
22.99
22.08
20.08
19.33
15.74
22.08
22.22
27
0.978
Shares (diluted)B
1.320
1.428
1.615
1.526
1.520
1.454
1.333
1.250
1.159
1.080
0.996
(6.60%)
(1.21%)
49
24.35
Buyback yield%
0.40
0.40
0.40
0.40
0.85
0.40
3.27
1.22
1.87
0.40
10.64
1.22
0.40
45
0.271
D/E ratiox
0.369
0.391
0.399
0.438
0.438
0.505
0.579
0.658
0.714
0.789
1.781
0.658
0.471
88
1.114
Enterprise value$B
0.431
0.391
0.392
0.347
0.333
0.344
0.364
0.333
0.355
0.325
1.292
(0.44%)
(1.74%)
31
0.671
LT debt$B
1.137
1.163
1.183
1.139
1.024
0.951
0.877
0.877
0.957
1.050
0.170
0.52%
(1.37%)
63
Revenue
$1.684B
2.30%
1.00×
Cost of revenue
$1.047B
2.53%
1.02×
Operating expenses
$301.2M
1.82%
0.95×
Goodwill & intangibles
18.52%