30.35
Revenue$B
60.05
63.07
66.29
70.16
76.25
81.71
88.08
92.40
96.30
100.1
30.99
5.60%
6.12%
77
13.74
Revenue growth%
28.06
28.04
26.49
28.47
29.64
29.22
27.91
25.21
26.47
24.82
25.09
26.47
27.98
8
15.77
Gross margin%
17.20
14.23
17.09
15.94
13.66
11.03
13.21
13.49
11.51
11.26
10.86
11.51
13.58
80
6.29
Operating margin%
9.10
6.38
6.09
6.76
4.95
6.36
4.38
5.07
3.27
2.67
4.71
4.38
5.58
61
4.00
Net margin%
6.72
6.33
7.81
5.40
6.56
4.41
3.69
3.78
5.77
5.98
27.39
4.41
5.87
48
32.98
P/E ratio (avg)x
16.73
15.65
17.10
18.32
20.48
23.17
25.53
26.38
29.73
31.42
29.86
26.38
21.82
52
26.02
EV/EBITx
17.41
15.54
15.07
14.79
13.29
12.30
12.60
13.49
12.05
13.04
16.39
12.60
13.39
60
20.71
FCF yield (avg)%
16.37
18.11
16.80
14.82
16.37
15.20
12.85
10.85
9.25
8.80
29.64
10.85
15.01
50
23.67
FCF margin%
4.90
3.47
2.61
2.77
1.65
2.08
0.40
0.40
0.40
0.40
23.36
0.40
1.87
83
0.639
FCF / Net incomex
0.653
0.686
0.612
0.662
0.662
0.596
0.536
0.523
0.563
0.608
0.678
0.563
0.610
47
8.35
ROIC%
13.32
14.93
16.42
14.51
13.71
11.05
10.01
9.93
7.05
5.26
27.46
9.93
12.19
31
19.91
Return on equity%
21.79
22.92
23.30
24.18
21.56
24.52
23.33
25.43
27.95
28.45
3.30
25.43
23.75
7
21.78
Return on assets%
22.09
24.00
26.00
26.87
28.65
29.26
28.30
29.41
32.00
32.99
19.22
29.41
28.48
15
22.08
EPS$
19.05
20.84
18.67
19.29
20.30
18.30
18.74
19.15
20.99
19.62
22.81
(0.68%)
0.93%
—
4.76
EPS growth%
23.94
25.27
27.04
26.65
25.29
26.84
27.79
25.81
23.29
25.49
10.59
25.81
25.65
80
23.60
Bookvalue per sh$
7.34
7.30
7.95
7.09
6.82
6.05
5.55
5.06
4.76
5.25
19.85
(5.07%)
(2.32%)
—
14.03
FCF per share$
19.45
18.95
20.11
22.99
23.66
24.44
26.88
30.17
30.45
32.74
22.03
6.72%
6.60%
—
12.49
Dividend per sh$
18.17
17.74
16.72
16.71
15.05
16.31
15.67
16.91
18.30
16.24
20.81
1.53%
(1.15%)
—
6.39
Div yield (avg)%
13.67
13.63
10.63
13.58
16.32
17.98
16.93
19.41
18.82
18.41
27.57
18.41
16.63
19
18.88
Payout ratio%
17.45
18.08
17.16
17.28
17.33
18.55
20.53
19.87
17.74
20.66
21.79
19.87
17.91
39
2.045
Shares (diluted)B
2.487
2.491
2.690
2.999
3.160
3.399
3.720
3.619
3.918
3.856
2.035
4.06%
4.91%
55
3.32
Buyback yield%
30.85
30.97
28.34
30.89
30.18
28.29
26.17
24.05
21.38
21.65
3.24
24.05
28.31
87
1.692
D/E ratiox
0.707
0.766
0.725
0.695
0.769
0.717
0.796
0.839
0.816
0.924
0.426
0.816
0.767
94
16.47
Enterprise value$B
70.32
76.34
82.13
83.29
91.45
104.8
102.6
107.7
112.4
119.9
93.03
5.57%
5.88%
58
114.0
LT debt$B
46.28
49.46
51.76
57.58
52.91
53.01
54.84
52.97
48.36
53.93
109.7
0.38%
0.46%
39
Revenue
$100.1B
6.12%
1.00×
Cost of revenue
$50.50B
6.46%
1.03×
Operating expenses
$20.27B
5.21%
0.92×
Property and equipment
16.51%
Spread over hurdle
86.78%