2.800
Revenue$B
8.667
8.847
9.075
9.213
9.286
9.667
10.09
10.50
11.04
11.20
3.067
3.82%
2.96%
62
15.09
Revenue growth%
28.35
26.71
29.32
28.04
28.50
31.20
32.90
34.65
35.31
32.82
20.01
32.90
30.26
31
22.75
Gross margin%
13.91
12.36
10.33
10.96
11.69
9.70
7.00
8.96
10.20
10.60
12.51
9.70
10.47
42
20.90
Operating margin%
18.68
20.38
22.01
21.58
19.11
16.48
17.77
18.38
18.12
19.04
13.65
18.12
18.86
81
13.88
Net margin%
13.06
15.89
15.88
13.69
14.11
16.39
14.80
14.56
12.40
15.27
26.57
14.80
14.68
72
31.54
P/E ratio (avg)x
29.84
32.50
33.79
32.15
33.44
32.79
35.73
38.17
36.94
33.99
23.83
35.73
33.61
53
9.789
EV/EBITx
30.40
32.84
32.63
38.36
45.97
46.94
49.55
48.01
54.99
66.08
26.98
49.55
46.46
78
24.88
FCF yield (avg)%
19.71
20.07
17.19
15.22
15.72
14.23
15.15
14.73
11.89
11.97
20.06
14.23
15.19
52
28.67
FCF margin%
10.32
12.08
12.17
9.49
11.73
12.64
11.05
8.54
9.23
8.68
14.90
9.23
10.69
23
1.711
FCF / Net incomex
1.117
1.221
1.250
1.362
1.540
1.599
1.720
1.875
2.180
2.549
0.436
1.875
1.570
40
24.10
ROIC%
18.82
16.49
16.50
16.64
18.91
16.71
17.56
20.55
23.06
22.08
17.23
20.55
18.19
54
9.83
Return on equity%
27.58
27.57
28.94
31.94
32.83
30.98
30.48
27.80
27.91
25.65
29.23
27.91
28.43
20
10.11
Return on assets%
17.04
16.92
14.68
16.64
18.18
19.33
22.28
22.35
23.95
22.02
29.00
22.28
18.76
85
3.62
EPS$
3.01
3.19
3.09
3.35
3.09
3.15
3.06
3.10
3.40
3.54
4.02
2.76%
0.60%
—
24.96
EPS growth%
22.69
21.37
19.12
20.83
20.78
23.23
22.28
21.89
20.29
19.00
20.62
21.89
21.10
75
2.75
Bookvalue per sh$
8.39
9.33
10.00
10.40
12.08
13.01
13.77
15.90
18.99
22.76
1.88
13.50%
10.96%
—
1.36
FCF per share$
5.62
5.25
5.36
6.03
6.29
6.57
6.43
5.87
5.44
5.05
3.37
(4.30%)
(2.12%)
—
3.35
Dividend per sh$
3.86
3.76
3.84
4.06
4.01
4.72
5.00
5.15
5.79
5.55
4.12
6.73%
4.17%
—
17.30
Div yield (avg)%
17.43
14.78
15.23
12.66
10.44
12.24
9.65
9.88
7.60
6.64
23.67
9.65
11.34
44
12.76
Payout ratio%
8.65
7.20
4.94
4.67
7.57
5.53
4.69
2.27
1.74
3.47
29.12
3.47
4.82
82
407.3
Shares (diluted)M
328.1
299.5
294.4
250.3
260.6
232.6
200.3
205.0
221.5
195.1
412.0
(5.62%)
(4.63%)
14
10.20
Buyback yield%
8.45
10.75
12.87
12.89
12.03
10.08
8.23
7.94
6.27
3.54
17.88
7.94
9.27
74
0.581
D/E ratiox
1.003
1.166
1.202
1.136
1.091
1.221
1.223
1.239
1.356
1.399
1.650
1.239
1.212
43
8.047
Enterprise value$B
9.653
10.64
11.13
10.56
10.84
11.16
10.75
11.04
12.02
13.95
4.447
5.18%
4.15%
48
4.492
LT debt$B
10.12
10.80
11.62
12.52
14.28
16.17
18.22
19.19
19.35
19.21
8.817
6.11%
5.96%
50
Revenue
$11.20B
2.96%
1.00×
Cost of revenue
$7.582B
3.10%
1.01×
Operating expenses
$2.306B
2.68%
0.97×
Spread over hurdle
(5.02%)