48.26
Revenue$B
40.95
40.83
42.21
43.10
44.45
44.38
45.83
47.56
49.09
52.78
52.22
2.63%
2.48%
65
17.94
Revenue growth%
19.58
20.71
18.28
19.94
20.57
22.10
19.71
19.30
16.43
17.73
12.34
19.71
19.65
75
21.60
Gross margin%
6.51
4.29
5.11
2.82
3.86
5.22
5.15
7.12
8.06
26.20
26.81
5.22
5.18
75
3.33
Operating margin%
27.62
25.99
26.66
24.24
27.23
24.38
26.43
27.75
25.81
6.42
28.07
26.43
26.54
61
14.89
Net margin%
4.00
4.96
7.59
7.00
5.21
5.46
7.18
8.85
7.04
15.57
6.89
7.04
6.23
55
32.00
P/E ratio (avg)x
13.41
15.57
15.87
16.16
18.10
20.49
23.42
24.50
23.24
12.41
34.00
23.24
17.13
81
7.970
EV/EBITx
10.97
11.59
11.75
11.66
12.21
11.89
10.64
10.71
11.50
34.87
15.46
11.50
11.54
63
17.50
FCF yield (avg)%
27.94
25.88
28.21
26.10
24.72
27.59
25.95
27.98
26.83
21.10
17.60
26.83
26.96
93
11.26
FCF margin%
20.21
19.83
17.17
18.04
19.31
20.32
19.31
18.00
20.92
23.03
19.48
19.31
19.57
69
1.309
FCF / Net incomex
0.590
0.620
0.543
0.593
0.621
0.575
0.610
0.601
0.599
0.952
1.463
0.601
0.600
25
4.84
ROIC%
23.12
21.73
24.32
26.35
25.37
24.69
22.29
23.64
24.14
16.04
14.13
24.14
24.23
22
27.90
Return on equity%
21.21
22.98
25.93
26.08
23.69
23.01
23.96
23.10
20.34
11.21
20.76
23.10
23.05
49
4.84
Return on assets%
7.97
5.12
4.42
6.40
7.88
8.46
8.06
7.24
6.86
26.49
5.58
7.88
7.56
14
39.50
EPS$
40.48
43.27
42.63
43.99
49.93
52.24
48.69
48.25
44.64
40.42
41.10
0.30%
2.01%
—
29.01
EPS growth%
21.22
19.24
22.00
21.15
23.27
21.36
20.28
19.21
16.66
14.65
28.97
20.28
20.72
26
24.84
Bookvalue per sh$
78.43
92.29
100.22
104.50
102.10
113.68
130.86
137.75
137.41
27.36
39.06
5.63%
5.89%
—
9.24
FCF per share$
14.14
15.28
15.25
15.07
15.69
15.91
14.95
13.71
15.03
57.11
54.41
(0.06%)
2.24%
—
28.19
Dividend per sh$
70.04
67.52
75.73
82.85
95.58
91.87
102.51
118.03
129.94
44.01
42.69
9.42%
6.46%
—
15.27
Div yield (avg)%
8.15
10.51
11.90
9.61
8.41
5.92
6.94
4.98
4.47
9.69
13.66
5.92
7.71
61
13.52
Payout ratio%
20.38
19.47
20.48
19.35
17.12
14.33
13.07
15.11
15.41
12.54
7.01
15.11
18.23
79
0.334
Shares (diluted)B
0.502
0.592
0.705
0.814
0.891
0.962
1.057
1.072
1.149
0.348
0.336
7.14%
11.29%
43
21.40
Buyback yield%
10.68
12.17
12.57
12.71
10.98
9.22
6.61
5.63
6.76
21.70
12.85
6.76
9.95
75
0.610
D/E ratiox
1.135
1.070
1.142
1.119
1.263
1.434
1.537
1.641
1.855
1.097
0.565
1.537
1.237
55
4.110
Enterprise value$B
19.29
21.63
21.70
22.18
22.28
25.91
25.66
30.18
34.01
9.494
51.61
8.93%
8.33%
59
17.56
LT debt$B
12.45
12.18
11.44
11.67
12.77
13.10
14.24
14.20
13.89
26.25
7.949
3.54%
0.01%
63
Revenue
$49.09B
2.48%
1.00×
Cost of revenue
$29.04B
2.69%
1.02×
Operating expenses
$9.143B
2.47%
1.00×
Property and equipment
17.63%
Spread over hurdle
57.09%