0.976
Revenue$B
1.283
1.352
1.448
1.533
1.643
1.772
1.922
2.028
2.184
2.350
1.025
7.41%
7.01%
34
13.22
Revenue growth%
22.78
23.82
22.34
24.33
22.41
19.72
22.12
25.01
25.53
25.01
18.95
25.01
23.30
88
2.41
Gross margin%
22.05
24.13
25.09
27.75
27.97
30.01
32.68
30.79
32.11
33.21
7.81
32.11
28.99
19
25.58
Operating margin%
11.89
12.26
10.67
8.15
8.44
5.54
6.59
3.68
0.97
2.43
29.30
3.68
7.37
57
24.55
Net margin%
9.41
7.91
5.77
3.26
1.47
2.10
2.80
0.40
2.70
1.26
3.48
2.10
2.75
27
36.27
P/E ratio (avg)x
11.79
12.68
12.73
12.86
14.04
15.94
17.01
19.03
18.88
18.29
32.47
18.29
14.99
16
15.83
EV/EBITx
54.05
61.14
62.62
60.99
61.90
59.65
57.71
64.54
74.45
70.49
19.25
64.54
61.52
79
12.96
FCF yield (avg)%
31.19
30.85
32.42
32.14
33.54
34.80
36.04
36.61
34.57
37.29
11.59
36.04
34.05
27
11.83
FCF margin%
16.35
14.28
15.85
18.48
15.93
15.97
13.45
12.96
14.09
12.65
21.33
13.45
15.07
10
1.088
FCF / Net incomex
0.865
0.803
0.865
0.944
0.903
0.825
0.938
0.991
0.917
0.930
1.778
0.930
0.910
73
13.19
ROIC%
8.52
6.23
8.48
10.45
9.06
10.42
13.09
14.37
14.59
11.98
4.74
13.09
10.44
8
28.62
Return on equity%
7.90
8.28
5.62
7.15
10.01
12.49
9.80
10.45
11.53
10.92
22.20
10.92
9.91
18
19.85
Return on assets%
10.54
12.81
10.11
9.37
10.72
8.12
8.51
10.56
8.50
9.55
22.09
8.51
9.83
71
4.17
EPS$
8.38
8.60
10.09
11.53
12.78
15.25
17.59
17.24
20.72
23.33
4.26
12.79%
11.93%
—
28.16
EPS growth%
20.92
22.41
25.19
23.62
25.72
27.78
28.46
26.76
27.50
25.43
3.82
27.50
25.57
28
9.17
Bookvalue per sh$
4.89
5.34
5.85
6.46
6.78
7.72
8.84
9.04
8.59
8.84
8.24
5.46%
6.36%
—
2.53
FCF per share$
4.22
4.04
4.36
4.32
3.78
3.49
3.38
3.18
3.33
3.12
10.76
(3.75%)
(4.09%)
—
7.26
Dividend per sh$
19.38
20.10
23.29
22.35
24.73
26.79
26.05
30.56
29.85
29.42
11.03
3.54%
5.12%
—
27.02
Div yield (avg)%
18.44
18.78
17.41
20.34
18.41
15.66
13.87
15.93
18.53
15.58
23.82
15.66
17.91
14
24.86
Payout ratio%
1.23
2.61
0.40
0.40
2.95
4.02
1.67
0.63
1.05
2.62
10.60
1.67
1.45
88
75.33
Shares (diluted)M
78.10
71.11
78.07
73.12
65.94
61.50
63.54
64.56
64.46
64.80
76.89
(0.35%)
(0.99%)
26
29.68
Buyback yield%
3.03
0.77
1.39
0.40
2.30
3.42
2.47
3.41
3.69
5.09
26.81
3.42
2.75
8
0.498
D/E ratiox
0.992
1.073
1.165
1.318
1.204
1.233
1.254
1.289
1.316
1.353
1.740
1.289
1.244
64
0.239
Enterprise value$B
0.763
0.866
0.934
0.978
0.916
0.855
0.963
0.983
1.064
1.153
1.179
4.71%
3.60%
14
1.265
LT debt$B
1.571
1.466
1.386
1.431
1.539
1.550
1.508
1.319
1.304
1.303
1.219
(3.28%)
(1.22%)
83
Revenue
$2.350B
7.01%
1.00×
Cost of revenue
$1.645B
7.01%
1.00×
Operating expenses
$421.6M
6.84%
0.98×
Goodwill & intangibles
16.59%
Spread over hurdle
(6.04%)