52.17
Revenue$B
50.08
53.52
57.00
60.96
63.76
67.52
71.06
74.11
76.90
81.63
58.21
5.07%
5.41%
34
5.57
Revenue growth%
20.41
17.84
16.71
15.00
17.92
18.22
16.05
13.08
12.48
9.68
5.33
13.08
16.38
42
7.17
Gross margin%
10.22
9.13
9.86
11.94
12.98
10.55
8.67
7.20
7.48
5.46
10.09
7.48
9.50
56
3.89
Operating margin%
31.63
31.31
33.91
35.40
34.48
36.08
35.23
35.45
37.88
37.19
12.19
36.08
35.32
60
23.30
Net margin%
18.10
17.93
15.80
18.35
18.93
21.70
22.11
22.30
22.97
20.79
18.67
22.11
19.86
45
16.64
P/E ratio (avg)x
31.60
29.45
28.42
29.58
32.90
32.45
35.29
35.16
39.67
40.58
10.22
35.29
32.68
16
19.17
EV/EBITx
19.93
21.32
21.69
19.72
17.90
16.49
14.56
14.33
13.64
13.15
26.48
14.33
17.20
61
24.69
FCF yield (avg)%
9.50
12.44
11.02
8.76
11.26
12.84
10.42
11.07
11.27
13.09
19.11
11.27
11.16
59
25.41
FCF margin%
5.84
5.04
5.72
7.92
9.66
7.03
8.13
10.97
10.78
11.59
22.48
10.78
8.02
39
0.858
FCF / Net incomex
0.700
0.708
0.715
0.791
0.797
0.832
0.932
1.050
0.967
0.910
0.205
0.932
0.814
94
3.70
ROIC%
26.38
25.32
22.43
24.52
26.65
23.89
24.41
23.87
26.34
26.69
29.96
24.41
24.92
65
9.52
Return on equity%
6.55
7.78
4.84
2.87
5.53
5.73
7.45
6.19
7.28
10.28
15.30
7.28
6.37
21
21.40
Return on assets%
20.08
18.22
17.44
16.82
17.67
17.23
14.52
14.28
16.43
17.34
18.00
16.43
17.28
70
16.82
EPS$
57.23
62.05
65.13
68.59
63.24
61.61
69.39
66.42
63.81
62.74
17.98
(0.16%)
1.50%
—
14.39
EPS growth%
14.62
14.84
14.24
16.94
19.07
22.03
22.51
23.20
25.90
23.57
8.00
23.20
20.55
71
93.61
Bookvalue per sh$
31.29
36.21
40.14
44.95
43.89
44.60
45.78
44.78
50.80
54.65
61.29
4.48%
7.73%
—
65.56
FCF per share$
57.96
64.00
69.34
77.35
89.12
102.94
109.63
125.34
125.55
126.13
69.13
7.19%
9.48%
—
62.79
Dividend per sh$
104.55
100.65
101.98
105.54
117.40
128.15
149.56
151.26
164.21
186.09
27.51
9.65%
5.63%
—
19.69
Div yield (avg)%
26.56
27.25
30.14
30.49
28.70
29.87
32.86
34.38
36.01
34.32
6.00
34.32
30.31
59
14.95
Payout ratio%
4.36
5.98
8.98
11.47
8.99
8.36
9.45
8.81
7.15
5.52
8.17
8.36
8.58
16
418.8
Shares (diluted)M
572.5
612.9
597.7
622.5
638.4
746.9
838.8
917.2
876.4
876.8
428.8
6.55%
4.96%
69
5.80
Buyback yield%
10.16
12.77
10.39
7.95
8.56
9.41
6.68
9.11
6.77
7.49
14.13
7.49
8.84
91
0.216
D/E ratiox
1.034
1.094
1.080
1.090
1.007
1.035
0.994
1.087
1.001
1.117
0.973
1.035
1.058
21
19.40
Enterprise value$B
15.63
15.65
15.44
15.53
15.71
16.80
17.63
15.59
16.21
15.06
28.59
(0.84%)
(0.64%)
71
43.85
LT debt$B
4.001
4.190
4.232
4.106
3.886
3.785
4.160
3.856
3.586
3.256
10.03
(3.48%)
(1.92%)
92
Revenue
$81.63B
5.41%
1.00×
Cost of revenue
$43.82B
5.50%
1.01×
Operating expenses
$14.37B
5.78%
1.04×
Property and equipment
15.91%
Spread over hurdle
(0.42%)