7.091
Revenue$B
22.98
24.35
25.97
28.37
30.17
32.04
34.75
36.79
39.62
42.48
7.772
7.09%
6.95%
70
3.88
Revenue growth%
11.05
8.82
8.57
10.49
8.61
6.67
8.32
6.06
5.64
7.04
24.43
6.67
8.44
67
18.14
Gross margin%
15.00
14.34
16.10
18.94
17.06
16.00
18.16
15.28
14.53
16.55
3.12
16.00
16.05
47
23.91
Operating margin%
18.50
19.48
21.32
21.71
20.28
19.30
18.43
18.74
18.09
17.36
2.99
18.43
19.02
83
22.11
Net margin%
12.62
12.20
11.64
10.42
13.37
12.37
11.53
10.78
8.07
9.11
25.34
10.78
11.59
87
17.12
P/E ratio (avg)x
16.09
17.13
15.56
14.80
14.31
13.24
12.50
13.64
12.14
13.57
33.62
13.24
13.97
7
12.75
EV/EBITx
37.45
43.61
45.74
45.46
50.29
56.84
57.99
63.33
67.90
68.02
33.83
63.33
53.56
70
6.07
FCF yield (avg)%
7.98
10.29
9.50
9.13
6.35
5.62
3.84
2.67
2.69
1.28
12.79
2.69
5.98
70
27.70
FCF margin%
13.07
14.39
14.93
17.73
14.83
12.64
12.99
11.38
11.21
10.33
7.47
11.38
13.03
83
0.754
FCF / Net incomex
0.398
0.392
0.389
0.423
0.435
0.494
0.484
0.489
0.474
0.545
1.591
0.489
0.454
59
6.26
ROIC%
28.52
28.57
29.11
26.17
24.50
23.13
23.18
24.25
25.20
28.08
16.25
24.25
25.69
27
24.60
Return on equity%
19.71
16.72
15.30
13.43
16.34
14.39
14.25
14.20
13.39
15.10
8.52
14.25
14.75
49
22.86
Return on assets%
6.92
9.86
7.03
7.09
9.10
11.23
12.59
11.57
14.07
16.46
8.53
12.59
10.55
86
6.68
EPS$
13.58
13.78
14.68
12.83
11.62
11.80
11.05
12.26
12.75
12.65
7.09
1.70%
(0.09%)
—
15.02
EPS growth%
3.24
5.85
3.11
4.16
3.35
2.07
4.73
3.29
6.24
4.50
6.22
4.50
3.75
67
18.15
Bookvalue per sh$
11.24
12.00
11.43
10.85
10.35
9.99
9.65
8.75
7.77
8.00
18.96
(5.01%)
(2.42%)
—
21.53
FCF per share$
31.72
28.44
27.63
27.35
27.72
28.16
25.53
25.81
24.18
22.85
29.00
(3.78%)
(2.87%)
—
26.90
Dividend per sh$
38.26
40.17
40.16
41.04
41.17
47.02
47.97
47.12
54.44
61.74
26.63
8.44%
5.68%
—
8.82
Div yield (avg)%
9.05
11.11
9.76
7.72
7.82
9.24
8.62
6.78
8.09
9.66
8.29
8.62
8.84
41
18.88
Payout ratio%
33.56
33.76
32.36
30.69
31.36
33.40
31.16
29.69
28.48
30.14
19.46
30.14
31.26
32
1.195
Shares (diluted)B
1.593
1.547
1.707
1.709
1.825
2.181
2.122
2.128
2.101
2.365
1.252
5.32%
5.80%
30
9.02
Buyback yield%
0.40
0.40
0.40
2.00
4.49
4.10
6.88
4.28
3.02
3.42
19.93
4.10
3.22
82
0.126
D/E ratiox
0.710
0.792
0.768
0.773
0.753
0.853
0.999
1.152
1.176
1.133
1.001
1.133
0.822
25
28.08
Enterprise value$B
18.47
22.16
26.70
29.58
34.42
35.23
37.66
41.69
42.39
47.44
11.26
6.63%
9.57%
89
30.91
LT debt$B
47.49
46.69
45.32
44.57
49.34
45.72
46.58
52.29
52.26
56.91
35.62
2.90%
2.80%
34
Revenue
$42.48B
6.95%
1.00×
Cost of revenue
$18.82B
6.66%
0.97×
Operating expenses
$9.137B
7.75%
1.08×
Goodwill & intangibles
20.17%
Spread over hurdle
44.25%