81.01
Revenue$B
107.0
113.4
115.3
118.2
125.0
131.3
134.6
138.7
147.0
153.1
86.58
4.14%
4.00%
51
20.03
Revenue growth%
10.16
9.12
8.89
8.74
8.50
9.00
9.32
11.86
10.85
13.60
17.35
10.85
9.22
13
24.16
Gross margin%
29.68
29.79
26.95
26.46
25.22
25.49
24.68
21.86
22.75
22.21
12.94
22.75
25.36
73
12.82
Operating margin%
17.13
14.54
13.41
16.32
16.44
14.05
13.79
12.97
11.55
9.60
2.76
12.97
13.92
61
20.84
Net margin%
8.25
11.04
12.25
14.23
12.67
11.92
14.90
17.21
16.02
14.56
14.47
14.90
13.45
5
30.29
P/E ratio (avg)x
25.15
27.51
27.32
28.83
30.53
33.78
30.55
30.49
29.11
26.59
10.53
30.49
28.97
78
26.16
EV/EBITx
63.00
64.22
65.02
63.91
64.46
63.23
76.19
78.70
80.25
81.90
24.48
78.70
64.74
91
10.86
FCF yield (avg)%
18.36
19.70
20.33
20.18
18.32
20.16
20.53
20.12
22.79
24.60
3.67
20.53
20.17
86
12.12
FCF margin%
6.49
4.45
6.28
4.50
6.51
6.49
4.95
7.57
8.11
6.01
24.47
6.49
6.38
31
1.164
FCF / Net incomex
2.001
2.105
2.025
2.204
2.462
2.696
2.820
2.665
2.522
2.820
0.251
2.696
2.492
36
16.69
ROIC%
10.63
10.82
11.24
8.54
6.99
4.74
1.80
0.92
0.40
2.48
13.02
1.80
5.87
29
10.91
Return on equity%
10.49
8.94
8.86
7.13
7.94
9.53
8.56
9.74
6.93
6.26
28.18
8.56
8.71
20
24.95
Return on assets%
9.84
11.65
9.34
6.73
9.45
12.24
12.11
12.99
10.03
7.49
6.51
12.11
9.93
77
52.78
EPS$
33.48
35.46
36.76
35.99
39.37
43.21
45.53
47.84
46.84
42.44
56.77
1.51%
3.50%
—
15.26
EPS growth%
14.89
14.15
16.42
14.98
12.29
14.82
16.24
16.44
14.15
16.30
7.74
16.24
14.93
13
41.10
Bookvalue per sh$
24.13
23.70
22.72
22.23
23.61
24.40
26.90
30.92
36.12
38.19
30.79
10.09%
5.58%
—
39.20
FCF per share$
39.61
38.40
39.89
42.51
48.10
51.75
53.40
56.09
58.45
66.42
16.92
6.67%
6.76%
—
49.22
Dividend per sh$
14.52
15.04
16.45
15.88
14.56
13.29
13.88
13.81
14.45
15.32
55.76
1.03%
1.71%
—
12.50
Div yield (avg)%
5.01
5.86
5.17
5.14
7.39
5.45
2.49
1.05
3.95
3.01
4.94
3.01
5.08
38
26.16
Payout ratio%
10.31
8.23
9.45
10.38
9.65
12.51
10.51
8.38
5.67
6.31
13.99
8.38
9.55
8
3.064
Shares (diluted)B
3.364
3.591
3.736
3.477
3.763
3.374
3.614
3.242
3.672
3.727
3.062
(0.20%)
1.88%
14
3.31
Buyback yield%
18.38
18.09
17.48
15.94
18.63
19.31
17.93
19.34
17.34
18.80
29.21
18.80
18.24
81
1.481
D/E ratiox
0.640
0.640
0.612
0.593
0.534
0.494
0.486
0.421
0.428
0.391
1.751
0.428
0.514
25
122.7
Enterprise value$B
70.18
73.35
78.64
83.86
74.96
74.81
64.41
55.94
57.70
56.92
55.03
(5.36%)
(1.73%)
83
114.4
LT debt$B
174.8
201.9
215.4
246.3
280.7
300.6
277.4
287.0
291.5
267.4
107.5
(0.97%)
5.16%
37
Revenue
$153.1B
4.00%
1.00×
Cost of revenue
$107.2B
4.00%
1.00×
Operating expenses
$29.80B
4.03%
1.00×
Goodwill & intangibles
15.87%
Spread over hurdle
(3.12%)