7.210
Revenue$B
5.651
5.925
6.294
6.517
7.008
7.560
7.894
8.454
8.759
9.220
7.648
5.64%
5.35%
25
2.28
Revenue growth%
21.30
19.64
20.94
22.32
24.45
25.09
27.16
26.47
27.56
28.41
22.01
27.16
24.77
71
21.47
Gross margin%
13.04
10.23
10.56
9.73
12.33
11.68
10.28
8.63
11.11
8.61
20.16
10.28
10.42
33
10.08
Operating margin%
20.58
19.73
21.72
24.66
24.46
25.91
24.81
23.83
22.65
19.78
14.76
23.83
23.24
32
7.29
Net margin%
18.33
19.02
16.98
18.34
18.28
16.56
16.86
15.35
17.77
15.01
5.78
16.56
17.37
25
9.542
P/E ratio (avg)x
36.68
41.61
43.98
43.80
50.79
51.66
50.43
49.56
51.06
60.27
14.83
51.06
50.00
32
15.69
EV/EBITx
29.94
35.06
36.92
40.10
44.92
45.15
52.58
58.94
61.42
60.21
32.51
58.94
45.03
12
29.93
FCF yield (avg)%
7.31
4.51
3.09
3.29
3.67
4.70
7.55
4.63
5.91
7.29
5.93
5.91
4.66
62
9.65
FCF margin%
5.82
5.58
6.75
7.02
6.16
9.09
8.40
10.94
13.45
14.17
10.56
10.94
7.71
46
0.944
FCF / Net incomex
1.010
1.060
1.046
1.037
1.111
1.236
1.173
1.308
1.479
1.697
0.963
1.308
1.142
81
2.39
ROIC%
6.52
4.82
7.15
5.96
6.53
5.45
6.09
4.01
1.45
0.54
26.09
4.01
5.70
66
16.71
Return on equity%
8.10
8.80
6.13
7.67
6.29
8.46
6.21
4.49
6.11
5.65
2.75
6.11
6.25
52
28.71
Return on assets%
28.24
28.87
29.62
29.85
27.84
26.39
28.32
30.94
31.91
33.91
17.76
30.94
29.24
59
2.79
EPS$
1.90
1.67
1.82
1.80
1.59
1.74
1.84
2.03
1.84
1.60
2.88
0.16%
(1.48%)
—
12.89
EPS growth%
27.98
30.66
27.74
29.56
28.19
29.48
29.62
31.26
31.53
33.13
2.46
31.26
29.59
45
4.50
Bookvalue per sh$
9.56
10.58
10.76
12.36
13.40
14.46
16.88
17.18
20.13
20.44
3.54
8.81%
8.70%
—
6.42
FCF per share$
6.23
7.31
7.67
8.75
10.48
11.61
11.71
11.48
12.38
14.03
1.72
6.01%
8.94%
—
3.04
Dividend per sh$
5.43
5.27
5.63
5.44
5.76
5.35
5.37
4.69
4.66
5.05
6.19
(2.59%)
(1.33%)
—
27.54
Div yield (avg)%
35.62
35.83
34.09
35.98
35.48
33.71
35.80
34.84
37.54
34.99
2.94
34.99
35.55
48
14.00
Payout ratio%
21.27
19.08
21.73
23.98
21.35
23.47
24.57
21.73
22.31
22.84
23.04
22.84
22.02
10
295.8
Shares (diluted)M
394.7
446.9
502.6
554.5
592.1
680.9
740.9
756.3
811.4
964.6
300.2
10.25%
10.99%
12
28.25
Buyback yield%
38.56
40.18
40.59
38.40
37.42
36.56
35.94
33.76
30.77
30.60
19.99
33.76
36.99
28
0.482
D/E ratiox
0.779
0.876
0.977
0.935
0.933
0.903
1.036
1.127
1.292
1.337
1.503
1.127
0.956
28
3.014
Enterprise value$B
5.965
5.491
5.658
5.456
5.963
5.852
5.675
5.274
5.821
5.602
3.197
(1.24%)
(1.73%)
63
6.203
LT debt$B
0.396
0.418
0.426
0.374
0.359
0.350
0.375
0.380
0.329
0.332
6.519
(1.52%)
(1.34%)
88
Revenue
$9.220B
5.35%
1.00×
Cost of revenue
$6.454B
5.35%
1.00×
Operating expenses
$1.681B
4.58%
0.93×
Spread over hurdle
(2.98%)