53.71
Revenue$B
28.95
31.16
33.00
36.25
39.30
42.86
45.93
49.75
54.53
58.74
57.26
8.37%
8.29%
22
9.02
Revenue growth%
26.17
25.57
28.54
29.53
31.38
33.53
36.07
39.06
39.79
38.10
13.59
38.10
32.46
28
21.86
Gross margin%
6.36
7.74
10.07
10.45
8.78
11.47
11.08
12.03
10.13
9.61
10.82
11.08
10.10
81
27.00
Operating margin%
10.82
8.04
8.36
10.15
10.67
11.61
10.69
8.58
10.17
8.06
24.98
10.17
10.16
55
10.14
Net margin%
5.72
7.64
4.98
4.79
6.45
5.25
7.96
10.50
11.39
9.85
17.47
9.85
7.04
77
20.22
P/E ratio (avg)x
19.82
22.89
25.39
24.61
28.54
31.83
33.57
32.65
34.18
36.76
22.77
33.57
30.19
33
30.99
EV/EBITx
29.41
30.87
31.96
31.19
31.21
31.80
27.73
29.08
28.64
31.28
34.36
29.08
31.03
31
26.75
FCF yield (avg)%
20.88
23.80
25.98
25.40
28.11
26.88
25.66
25.02
23.11
23.19
7.84
25.02
25.21
43
6.34
FCF margin%
0.44
0.40
0.40
0.40
0.40
0.44
0.40
0.40
0.83
0.40
3.53
0.40
0.40
63
0.237
FCF / Net incomex
1.703
1.568
1.382
1.513
1.407
1.299
1.290
1.402
1.418
1.287
0.721
1.299
1.404
73
16.07
ROIC%
19.10
18.14
15.86
14.75
15.60
14.27
16.66
18.74
15.88
18.16
21.14
16.66
16.27
76
26.43
Return on equity%
24.30
26.71
26.01
27.83
28.83
26.65
24.18
22.43
24.12
24.96
11.16
24.18
25.48
10
16.05
Return on assets%
15.65
17.90
16.67
17.03
14.30
15.36
14.40
17.08
19.21
21.66
3.92
17.08
16.85
20
185.89
EPS$
285.61
336.13
402.65
442.32
470.39
532.24
621.52
646.22
744.03
728.26
205.92
9.14%
11.15%
—
22.80
EPS growth%
24.01
21.14
19.63
19.45
22.29
22.44
24.84
24.16
22.29
22.46
18.26
22.46
22.37
5
110.10
Bookvalue per sh$
147.99
171.74
164.35
168.56
182.83
200.41
201.60
211.89
231.04
233.77
144.20
5.04%
4.85%
—
195.22
FCF per share$
93.69
105.76
105.17
102.35
107.48
107.29
116.93
134.34
146.04
133.61
80.65
4.45%
3.34%
—
85.55
Dividend per sh$
120.71
117.06
115.82
129.09
126.59
129.49
126.48
125.96
141.77
152.92
135.42
3.85%
3.05%
—
17.37
Div yield (avg)%
3.64
1.54
2.21
1.92
4.84
5.87
2.98
2.43
1.53
0.40
10.93
2.43
2.32
46
7.44
Payout ratio%
12.43
10.41
11.60
9.01
8.99
10.81
11.15
9.48
10.01
8.72
22.26
10.01
10.21
14
97.18
Shares (diluted)M
91.80
85.59
89.27
91.55
88.28
95.79
89.82
101.7
114.2
109.0
101.2
4.31%
1.64%
86
13.43
Buyback yield%
20.98
18.61
18.88
18.93
17.19
14.32
12.27
11.96
14.40
15.66
7.87
14.32
16.43
43
0.918
D/E ratiox
1.346
1.309
1.473
1.668
1.623
1.750
1.585
1.478
1.514
1.408
1.416
1.514
1.496
78
54.52
Enterprise value$B
75.70
79.30
77.56
85.82
86.13
92.19
88.84
92.00
104.1
121.9
33.80
7.19%
6.10%
67
30.84
LT debt$B
36.95
35.34
33.55
31.11
28.84
29.21
26.50
26.83
27.40
24.76
46.08
(3.00%)
(3.60%)
49
Revenue
$58.74B
8.29%
1.00×
Cost of revenue
$35.59B
8.33%
1.00×
Operating expenses
$8.887B
8.50%
1.02×
Goodwill & intangibles
19.09%
Spread over hurdle
(2.20%)