23.18
Revenue$B
27.53
29.54
31.67
34.78
36.81
39.91
42.71
45.84
48.42
51.36
25.30
6.89%
6.96%
19
26.21
Revenue growth%
26.81
29.47
28.27
28.34
28.27
29.44
32.09
34.60
37.46
34.85
2.55
34.60
29.46
64
8.27
Gross margin%
16.48
18.98
17.97
16.99
14.50
15.17
14.31
17.10
16.79
17.58
14.28
16.79
16.89
76
22.23
Operating margin%
12.38
13.41
11.32
13.40
15.06
14.98
12.56
11.90
14.09
11.85
19.77
12.56
12.98
87
3.10
Net margin%
16.06
17.78
18.92
17.60
18.28
15.80
15.72
15.62
14.48
16.65
3.74
15.72
16.35
83
32.68
P/E ratio (avg)x
34.46
35.04
36.47
38.96
41.46
38.48
43.69
42.17
46.02
44.18
37.04
43.69
40.21
59
17.60
EV/EBITx
13.32
15.26
16.92
16.96
18.76
18.55
20.24
20.72
20.23
21.07
15.72
20.24
18.66
85
19.83
FCF yield (avg)%
28.47
29.61
31.83
29.03
28.64
27.06
29.94
29.90
29.06
27.84
14.40
29.06
29.04
36
8.75
FCF margin%
32.66
35.02
36.34
36.36
35.56
32.91
34.55
36.38
34.91
34.45
21.26
34.55
34.96
63
1.234
FCF / Net incomex
1.822
1.893
2.028
1.746
1.832
1.717
1.472
1.543
1.327
1.329
1.297
1.472
1.731
55
26.47
ROIC%
11.83
11.81
11.92
9.06
9.39
10.38
11.37
13.40
11.89
11.86
28.12
11.86
11.82
80
28.13
Return on equity%
20.53
20.29
18.15
15.90
13.20
14.00
15.09
13.71
11.26
8.56
13.27
13.71
14.54
85
13.10
Return on assets%
0.86
1.83
2.28
2.94
4.78
1.85
3.64
2.84
1.49
2.29
4.14
2.29
2.28
23
103.21
EPS$
125.30
109.61
109.84
112.86
113.34
117.44
119.05
130.19
130.39
115.85
106.90
0.44%
(1.64%)
—
16.04
EPS growth%
9.68
8.29
5.53
5.68
3.73
6.49
6.24
3.85
2.72
4.64
6.00
4.64
5.60
42
42.65
Bookvalue per sh$
220.78
236.42
257.32
284.52
299.06
313.38
276.29
243.79
244.15
224.66
121.24
(5.56%)
(0.23%)
—
260.28
FCF per share$
90.81
89.66
90.30
88.84
97.33
88.31
92.65
90.72
98.74
108.90
216.19
2.27%
2.17%
—
203.36
Dividend per sh$
319.51
350.16
356.56
347.70
344.39
344.73
331.85
330.13
348.55
362.52
140.88
1.03%
2.25%
—
6.19
Div yield (avg)%
11.51
9.59
11.10
11.98
9.45
11.82
11.15
11.64
10.06
9.79
21.85
11.15
11.12
82
10.67
Payout ratio%
9.83
9.13
9.32
7.47
7.74
5.78
3.16
0.99
2.68
0.68
18.54
2.68
6.63
78
151.8
Shares (diluted)M
195.3
228.8
237.4
238.2
255.6
294.1
319.9
365.1
348.6
371.9
151.7
7.78%
6.44%
8
19.19
Buyback yield%
26.95
24.19
26.22
25.24
26.77
28.93
29.27
32.25
31.11
29.07
17.74
29.27
27.94
25
0.541
D/E ratiox
0.234
0.219
0.245
0.251
0.229
0.210
0.238
0.225
0.254
0.272
1.055
0.238
0.236
57
38.62
Enterprise value$B
8.446
9.545
9.268
9.694
9.588
9.845
10.99
10.54
10.28
11.24
31.20
3.24%
2.23%
33
11.56
LT debt$B
41.78
39.39
38.84
35.47
36.48
33.03
30.87
28.69
26.84
25.44
23.28
(6.96%)
(4.10%)
19
Revenue
$51.36B
6.96%
1.00×
Cost of revenue
$34.54B
6.92%
1.00×
Operating expenses
$10.93B
6.60%
0.97×
Spread over hurdle
(5.25%)