2.206
Revenue$B
1.849
1.856
1.909
1.922
1.983
2.037
2.045
2.079
2.156
2.171
2.303
1.83%
1.65%
63
15.63
Revenue growth%
28.10
26.47
27.91
28.02
27.80
28.80
31.53
33.00
32.95
31.85
29.27
31.85
28.45
9
23.63
Gross margin%
21.07
18.78
18.21
19.51
17.15
17.13
15.19
13.15
11.83
14.45
11.40
14.45
17.14
79
20.54
Operating margin%
8.00
7.59
9.82
11.09
10.24
8.98
9.13
10.40
13.40
15.14
21.22
10.40
10.03
93
12.14
Net margin%
1.17
0.85
0.40
0.40
1.67
0.41
1.55
2.63
0.40
0.40
7.58
0.41
0.63
36
11.27
P/E ratio (avg)x
16.15
19.17
22.20
26.56
29.53
33.97
37.12
43.66
47.50
52.29
13.73
43.66
31.75
60
10.81
EV/EBITx
8.533
9.644
10.99
10.91
11.15
11.96
12.01
13.17
12.67
13.79
26.16
12.67
11.55
63
28.00
FCF yield (avg)%
18.35
17.80
17.28
17.89
20.21
17.42
15.00
12.23
14.50
13.20
28.38
14.50
17.35
80
2.19
FCF margin%
20.91
20.61
23.33
23.21
21.86
24.79
27.37
29.60
28.72
30.10
25.58
28.72
24.06
50
1.050
FCF / Net incomex
0.518
0.490
0.482
0.492
0.451
0.470
0.439
0.481
0.535
0.497
1.630
0.481
0.486
20
2.99
ROIC%
27.34
27.40
28.67
30.36
31.49
29.14
29.49
30.45
31.75
31.52
27.13
30.45
29.93
37
11.78
Return on equity%
25.57
24.25
25.04
24.82
23.25
26.15
25.68
24.40
22.30
24.68
24.03
24.68
24.75
72
29.20
Return on assets%
25.14
26.88
26.58
28.04
30.54
31.38
32.90
30.39
31.77
32.16
25.05
31.77
30.47
75
0.26
EPS$
0.33
0.32
0.31
0.29
0.33
0.35
0.32
0.33
0.31
0.34
0.28
0.78%
0.78%
—
13.61
EPS growth%
26.46
27.54
29.18
31.86
32.81
30.98
29.66
27.44
26.69
26.35
28.35
27.44
28.36
48
0.09
Bookvalue per sh$
0.36
0.36
0.35
0.37
0.40
0.45
0.51
0.59
0.67
0.72
0.35
12.61%
7.92%
—
0.11
FCF per share$
0.62
0.65
0.66
0.64
0.62
0.69
0.80
0.92
1.05
1.16
0.19
13.30%
5.81%
—
0.16
Dividend per sh$
0.54
0.54
0.52
0.49
0.48
0.48
0.55
0.63
0.58
0.56
0.43
3.47%
0.70%
—
14.89
Div yield (avg)%
7.78
10.17
11.47
13.77
15.55
16.36
16.64
16.43
16.21
18.33
14.13
16.43
15.88
44
8.87
Payout ratio%
2.99
3.37
1.73
0.40
0.42
0.40
1.42
4.19
5.45
6.50
27.99
4.19
2.36
34
1.144
Shares (diluted)B
1.363
1.482
1.543
1.510
1.544
1.417
1.542
1.519
1.657
1.571
1.148
0.34%
2.55%
22
17.06
Buyback yield%
33.33
30.35
28.68
30.06
28.68
30.46
33.38
34.00
34.19
32.62
24.45
33.38
31.54
27
0.223
D/E ratiox
0.564
0.583
0.602
0.589
0.636
0.696
0.630
0.660
0.685
0.708
0.301
0.685
0.633
41
0.264
Enterprise value$B
1.507
1.699
1.873
2.085
2.358
2.365
2.432
2.661
2.862
3.012
0.280
5.02%
8.08%
92
1.426
LT debt$B
0.882
0.991
1.007
1.071
1.138
1.232
1.222
1.181
1.231
1.336
0.181
3.25%
4.33%
31
Revenue
$2.171B
1.65%
1.00×
Cost of revenue
$994.3M
2.02%
1.04×
Operating expenses
$547.3M
1.55%
0.99×
Spread over hurdle
27.45%