0.281
Revenue$B
1.722
1.787
1.856
1.887
1.883
1.905
1.946
1.992
2.022
2.098
0.314
2.18%
2.00%
35
4.28
Revenue growth%
19.58
21.41
18.87
19.65
21.03
23.24
24.97
24.00
24.28
23.74
27.27
24.00
22.32
87
27.18
Gross margin%
8.79
8.55
5.67
7.76
9.26
11.13
13.35
16.29
13.76
11.09
27.33
13.35
10.17
34
23.28
Operating margin%
28.31
29.83
28.07
25.69
28.14
25.77
26.04
26.44
25.23
26.12
11.49
26.04
26.28
68
27.50
Net margin%
8.87
10.13
13.03
13.13
12.71
13.87
14.20
15.78
14.76
17.02
27.19
14.76
13.50
71
33.46
P/E ratio (avg)x
11.13
10.65
11.12
10.61
10.17
8.926
9.358
10.21
9.582
8.533
25.61
9.358
10.19
49
31.49
EV/EBITx
43.18
46.81
43.68
47.16
51.14
59.15
68.60
66.98
70.10
78.66
10.62
68.60
55.15
46
16.46
FCF yield (avg)%
20.53
22.64
21.88
21.97
22.69
22.79
23.10
20.88
18.80
21.26
20.76
21.26
21.92
94
17.95
FCF margin%
28.60
28.75
28.95
30.03
31.22
30.00
27.09
26.65
26.63
28.69
28.16
27.09
28.72
22
0.741
FCF / Net incomex
1.223
1.267
1.154
1.281
1.205
1.137
1.080
1.005
1.021
1.114
0.988
1.080
1.146
33
10.83
ROIC%
5.52
8.46
10.10
10.99
9.04
11.02
13.25
12.36
14.40
12.74
25.22
12.74
11.01
58
7.74
Return on equity%
25.58
28.05
26.15
23.97
23.94
25.38
24.02
22.59
23.50
22.64
7.75
23.50
24.00
9
7.93
Return on assets%
17.51
18.78
17.40
18.70
19.40
16.51
15.25
12.61
10.00
9.97
6.24
12.61
16.95
54
2.87
EPS$
2.09
2.08
2.34
2.74
2.82
2.82
3.34
3.39
3.81
3.86
3.04
6.50%
7.49%
—
25.51
EPS growth%
24.31
24.90
25.21
23.75
21.42
18.65
20.11
17.82
19.27
21.58
2.38
19.27
21.50
63
3.84
Bookvalue per sh$
2.61
2.89
2.79
2.86
2.95
3.30
3.64
3.51
3.34
3.46
4.70
3.26%
2.85%
—
0.91
FCF per share$
1.95
1.71
1.53
1.62
1.70
1.77
1.56
1.69
1.68
1.70
3.83
0.01%
(2.45%)
—
2.72
Dividend per sh$
0.63
0.70
0.75
0.72
0.69
0.64
0.58
0.60
0.63
0.68
3.53
(0.37%)
(0.48%)
—
7.66
Div yield (avg)%
18.59
20.17
22.16
24.35
26.34
26.97
27.78
29.43
30.87
33.20
21.47
29.43
26.66
50
19.13
Payout ratio%
13.28
13.76
14.98
16.03
17.78
16.88
17.64
17.01
16.55
14.37
17.46
16.88
16.29
64
446.5
Shares (diluted)M
452.2
485.3
448.7
477.6
452.0
505.3
463.6
446.5
499.5
470.0
440.7
0.78%
(0.04%)
6
10.22
Buyback yield%
4.48
1.88
0.40
0.40
0.70
3.67
1.26
0.40
0.40
1.76
9.88
1.26
0.98
70
1.252
D/E ratiox
1.941
2.158
2.188
2.115
2.170
2.550
2.939
3.205
3.546
4.161
1.308
3.205
2.369
34
1.203
Enterprise value$B
3.187
3.425
3.380
3.488
3.398
3.920
4.139
4.773
4.759
5.599
0.829
10.51%
5.68%
79
0.309
LT debt$B
0.349
0.351
0.359
0.340
0.310
0.289
0.315
0.283
0.306
0.346
1.228
2.20%
0.24%
18
Revenue
$2.098B
2.00%
1.00×
Cost of revenue
$1.248B
1.81%
0.98×
Operating expenses
$525.7M
2.33%
1.03×
Cash and investments
16.87%
Spread over hurdle
(8.39%)