0.096
Revenue$B
1.325
1.415
1.449
1.511
1.582
1.625
1.738
1.862
1.952
1.995
0.103
4.74%
4.84%
83
16.45
Revenue growth%
1.23
0.40
0.40
1.46
0.52
0.40
0.40
2.62
1.60
0.40
18.89
0.40
0.46
95
6.52
Gross margin%
10.94
12.17
9.98
11.93
14.20
15.13
15.73
17.53
16.84
18.42
20.96
16.84
14.67
77
10.36
Operating margin%
8.27
8.07
8.18
7.56
7.12
8.04
8.35
11.21
13.20
12.68
20.15
11.21
8.22
5
14.91
Net margin%
8.37
11.31
10.64
9.29
11.04
10.83
11.15
13.36
14.82
16.73
28.19
13.36
11.10
68
9.321
P/E ratio (avg)x
43.13
49.26
54.30
54.11
60.39
57.65
62.30
58.17
64.69
63.12
29.40
62.30
57.91
52
18.08
EV/EBITx
33.39
32.57
33.46
36.87
37.47
40.81
48.89
55.92
62.27
74.20
36.08
55.92
39.14
56
27.25
FCF yield (avg)%
8.01
8.57
7.95
7.35
8.79
6.37
8.95
11.75
13.32
13.74
21.06
11.75
8.68
84
23.96
FCF margin%
22.00
23.59
22.92
20.03
21.26
24.08
22.30
21.11
19.15
17.17
10.03
21.11
21.63
59
0.334
FCF / Net incomex
1.729
1.781
2.070
2.221
2.606
2.699
3.261
3.582
4.091
4.365
0.643
3.582
2.653
38
5.95
ROIC%
10.82
10.85
11.24
14.23
11.87
11.67
13.30
13.39
14.53
12.29
21.80
13.30
12.08
60
11.28
Return on equity%
15.39
15.11
14.75
14.05
13.02
13.08
14.59
16.61
17.62
19.64
28.02
16.61
14.93
30
11.58
Return on assets%
18.34
19.08
16.89
19.88
22.27
22.54
23.70
21.80
24.13
27.12
19.05
23.70
22.03
80
0.75
EPS$
0.58
0.66
0.66
0.65
0.71
0.68
0.70
0.77
0.87
0.99
0.82
6.88%
6.86%
—
27.51
EPS growth%
2.77
2.16
3.07
0.54
2.58
5.58
3.37
0.68
3.04
5.08
10.95
3.37
2.90
87
0.54
Bookvalue per sh$
0.17
0.19
0.20
0.18
0.17
0.15
0.15
0.14
0.15
0.16
0.67
(0.47%)
(0.56%)
—
0.51
FCF per share$
0.52
0.54
0.57
0.61
0.65
0.68
0.61
0.62
0.55
0.59
0.32
(2.06%)
0.15%
—
0.32
Dividend per sh$
0.14
0.15
0.17
0.18
0.19
0.20
0.22
0.22
0.27
0.27
0.61
7.56%
9.00%
—
12.71
Div yield (avg)%
15.83
17.25
15.93
14.13
13.77
13.46
10.63
8.47
9.07
8.29
12.76
9.07
13.62
82
6.65
Payout ratio%
21.70
23.14
23.41
25.69
24.89
21.92
21.10
23.45
22.19
20.98
29.68
21.92
22.66
59
1.750
Shares (diluted)B
1.599
1.499
1.443
1.560
1.489
1.462
1.651
1.596
1.552
1.663
1.768
2.23%
(0.48%)
20
13.70
Buyback yield%
13.99
16.04
15.22
15.28
18.13
20.84
23.62
25.93
23.87
23.11
6.87
23.62
19.48
39
1.342
D/E ratiox
1.094
1.173
1.313
1.281
1.216
1.364
1.319
1.406
1.381
1.275
0.511
1.364
1.297
54
0.926
Enterprise value$B
0.998
1.002
1.097
1.246
1.379
1.604
1.819
2.017
2.283
2.343
1.088
11.18%
10.24%
46
1,334
LT debt$M
974.8
926.7
823.5
834.1
892.8
822.1
786.8
862.8
837.1
781.2
673.3
(2.64%)
(1.63%)
22
Revenue
$1.995B
4.84%
1.00×
Cost of revenue
$1.313B
4.96%
1.01×
Operating expenses
$445.3M
4.54%
0.97×
Cash and investments
15.13%
Spread over hurdle
(2.17%)