24.45
Revenue$B
37.55
39.18
40.22
42.02
43.97
45.87
47.21
48.19
51.15
52.80
27.33
3.73%
4.14%
69
15.22
Revenue growth%
1.25
2.37
2.63
2.98
2.74
3.70
2.76
4.22
3.54
2.48
25.18
3.54
2.75
30
17.99
Gross margin%
19.97
22.41
20.10
17.77
18.55
16.23
18.49
18.27
19.30
19.02
14.06
18.49
18.79
30
13.29
Operating margin%
34.11
33.51
36.39
36.53
36.30
36.75
34.23
34.42
36.71
34.08
3.48
34.42
35.36
25
15.70
Net margin%
2.45
2.69
1.87
2.49
0.40
0.40
0.40
0.40
0.40
0.40
3.05
0.40
0.40
27
15.64
P/E ratio (avg)x
41.87
39.94
38.64
38.76
36.26
37.24
37.92
35.13
32.91
35.05
21.62
35.13
37.58
35
26.20
EV/EBITx
27.46
27.80
26.36
22.90
20.53
19.89
18.81
19.85
18.26
19.20
28.68
19.20
20.21
64
7.66
FCF yield (avg)%
16.06
17.99
19.97
21.21
21.64
20.69
18.39
19.23
17.54
18.54
20.83
18.54
18.89
64
3.23
FCF margin%
28.08
30.90
28.65
30.13
30.64
30.99
30.04
29.94
31.57
29.95
29.14
30.04
30.09
33
1.168
FCF / Net incomex
1.155
1.050
1.001
0.928
0.859
0.830
0.860
0.859
0.841
0.878
0.443
0.859
0.869
65
4.03
ROIC%
5.66
4.16
5.25
4.00
2.96
2.29
4.10
4.12
6.72
8.29
23.77
4.12
4.14
68
5.17
Return on equity%
23.16
21.65
20.97
20.42
18.50
17.01
15.52
13.21
14.68
17.36
14.98
15.52
17.93
48
9.40
Return on assets%
25.86
25.55
23.48
26.46
27.54
29.40
29.04
26.07
27.54
26.68
11.45
27.54
26.57
91
7.47
EPS$
12.16
13.85
16.02
18.87
22.33
26.53
27.31
27.60
31.45
35.20
8.22
9.53%
12.52%
—
2.48
EPS growth%
17.38
16.00
18.60
16.39
18.82
16.54
14.83
12.32
10.19
9.31
11.48
12.32
16.19
89
8.72
Bookvalue per sh$
4.64
5.27
4.85
4.70
5.29
4.92
4.88
4.81
5.30
5.82
6.13
1.90%
1.44%
—
4.40
FCF per share$
9.92
9.34
8.85
10.20
10.72
9.96
11.36
11.31
12.26
12.72
7.63
3.47%
3.39%
—
9.87
Dividend per sh$
5.74
6.44
6.84
7.81
8.71
8.99
8.92
9.08
9.42
10.28
1.62
3.38%
7.00%
—
8.30
Div yield (avg)%
12.12
14.05
16.65
15.80
15.49
14.95
15.81
17.22
18.25
15.85
22.48
15.85
15.81
10
21.16
Payout ratio%
27.34
26.98
27.98
28.08
28.94
26.31
29.23
26.56
29.52
30.35
6.18
29.23
28.03
40
2.844
Shares (diluted)B
3.033
3.219
3.383
3.732
3.501
3.849
3.803
3.805
3.388
3.235
2.762
(1.57%)
0.53%
90
24.30
Buyback yield%
9.42
8.75
9.36
8.55
6.44
7.25
6.44
4.16
5.74
7.60
9.70
6.44
7.43
6
1.501
D/E ratiox
1.593
1.668
1.508
1.310
1.324
1.293
1.226
1.305
1.321
1.329
1.621
1.305
1.323
68
48.28
Enterprise value$B
23.93
26.21
30.22
35.59
42.40
50.69
52.16
57.84
57.61
60.48
19.36
7.36%
9.42%
84
36.23
LT debt$B
8.870
10.24
9.718
11.48
11.39
11.37
11.92
13.44
15.86
18.16
19.57
9.77%
7.48%
34
Revenue
$52.80B
4.14%
1.00×
Cost of revenue
$36.96B
4.14%
1.00×
Operating expenses
$9.118B
4.20%
1.01×
Property and equipment
18.78%
Spread over hurdle
(2.66%)