14.75
Revenue$B
66.70
69.66
75.04
78.59
84.53
88.63
91.78
97.11
100.7
105.7
16.46
4.57%
5.12%
13
27.53
Revenue growth%
33.48
36.08
38.29
36.25
34.30
33.72
34.22
34.96
34.15
36.69
23.46
34.22
34.63
75
23.84
Gross margin%
22.93
23.52
25.31
23.76
21.54
21.44
23.62
22.65
22.04
20.72
18.98
22.04
22.79
58
29.75
Operating margin%
26.60
26.91
24.37
25.43
23.98
23.37
20.85
21.82
22.02
23.29
10.70
22.02
23.68
70
21.76
Net margin%
26.88
24.77
25.90
27.80
26.95
28.93
28.48
31.47
28.85
30.97
6.97
28.93
28.14
28
10.88
P/E ratio (avg)x
18.48
19.60
19.36
18.94
17.12
18.01
19.48
20.56
20.22
20.08
22.63
20.08
19.42
74
35.00
EV/EBITx
37.15
39.42
40.37
42.90
48.27
49.32
53.73
63.02
65.44
66.91
31.38
63.02
48.80
50
11.19
FCF yield (avg)%
5.82
6.73
4.74
3.21
3.63
6.60
6.56
3.96
5.57
4.37
27.20
5.57
5.15
66
18.77
FCF margin%
19.43
19.47
22.03
20.00
17.60
15.96
13.98
11.94
9.45
7.25
15.87
11.94
16.78
90
0.596
FCF / Net incomex
0.494
0.493
0.459
0.498
0.523
0.496
0.534
0.515
0.485
0.457
1.250
0.496
0.495
56
29.97
ROIC%
24.70
25.22
22.54
22.15
19.35
18.97
19.26
18.76
18.39
17.60
7.48
18.76
19.30
16
27.45
Return on equity%
20.10
17.44
15.90
13.69
10.98
13.98
13.31
16.30
15.12
12.56
3.28
13.98
14.55
58
18.91
Return on assets%
23.46
26.17
28.35
30.08
29.26
26.61
28.91
30.53
31.53
30.14
14.14
30.14
29.08
19
40.96
EPS$
39.25
39.69
37.80
39.77
36.64
33.57
31.42
32.78
35.00
33.42
44.27
(1.82%)
(0.85%)
—
25.79
EPS growth%
20.08
21.26
22.77
23.90
24.03
23.24
24.62
21.87
24.33
26.50
20.92
24.33
23.57
52
36.23
Bookvalue per sh$
24.54
22.21
22.83
23.23
22.82
22.44
20.46
19.99
21.47
19.02
34.91
(3.58%)
(1.67%)
—
34.87
FCF per share$
72.62
73.65
80.08
77.95
75.55
74.72
71.68
79.63
78.74
90.19
42.92
3.61%
2.67%
—
31.99
Dividend per sh$
35.35
34.88
35.16
31.02
32.07
30.34
27.73
24.16
24.67
26.01
45.01
(4.10%)
(4.20%)
—
22.49
Div yield (avg)%
10.16
8.13
5.29
8.20
8.98
10.47
10.04
8.33
8.14
8.97
8.76
8.97
8.65
81
20.80
Payout ratio%
21.74
19.27
18.65
17.19
16.97
19.35
20.27
18.15
18.97
21.88
23.08
19.35
19.12
49
2.055
Shares (diluted)B
2.473
2.606
2.835
3.385
3.863
4.423
4.939
4.832
5.703
5.810
1.973
8.51%
8.97%
26
14.77
Buyback yield%
22.38
21.34
21.01
23.12
20.51
22.07
23.73
21.46
21.44
21.50
18.89
21.50
21.48
81
1.584
D/E ratiox
0.439
0.456
0.448
0.405
0.344
0.297
0.301
0.255
0.255
0.257
0.702
0.257
0.322
56
22.85
Enterprise value$B
41.71
50.44
53.98
57.78
61.24
65.20
68.14
66.88
72.33
81.06
77.95
5.77%
7.31%
35
55.52
LT debt$B
57.23
56.11
62.78
57.80
55.13
49.97
56.57
53.86
53.12
49.46
67.12
(2.15%)
(0.68%)
56
Revenue
$105.7B
5.12%
1.00×
Cost of revenue
$73.98B
5.12%
1.00×
Operating expenses
$17.20B
5.23%
1.01×
Goodwill & intangibles
14.70%
Spread over hurdle
14.59%