18.23
Revenue$B
39.47
41.53
43.50
45.51
47.03
50.62
53.10
56.83
59.60
61.29
20.37
5.44%
5.15%
54
28.74
Revenue growth%
29.53
26.65
24.24
23.96
21.74
21.83
21.73
21.80
18.82
16.44
4.67
21.73
21.81
93
22.05
Gross margin%
33.63
36.16
33.29
32.97
34.85
32.32
33.60
33.46
31.59
29.16
5.41
32.32
33.38
88
21.99
Operating margin%
19.37
20.59
17.98
19.88
21.27
23.54
25.92
26.55
26.40
26.23
20.67
26.23
22.40
13
25.90
Net margin%
27.60
29.91
32.56
32.48
32.66
31.40
31.96
31.34
30.63
32.23
17.66
31.40
31.68
85
25.08
P/E ratio (avg)x
14.08
13.20
14.62
15.68
15.28
14.62
13.47
14.55
16.11
17.96
15.17
14.62
14.62
30
37.76
EV/EBITx
22.25
25.02
26.10
28.89
27.02
29.43
32.68
36.42
41.43
43.12
17.72
36.42
29.16
41
29.74
FCF yield (avg)%
23.05
25.76
24.68
23.03
23.69
24.43
23.33
24.84
25.64
25.74
26.07
24.84
24.56
94
9.85
FCF margin%
9.01
10.65
11.99
12.91
15.48
13.68
16.29
17.55
20.19
19.42
28.01
17.55
14.58
85
1.507
FCF / Net incomex
1.510
1.599
1.768
1.742
1.958
1.924
2.110
2.260
2.118
2.001
1.536
2.110
1.941
52
9.42
ROIC%
14.41
14.57
14.76
13.49
16.19
17.17
15.71
17.26
16.34
13.71
28.76
16.34
15.24
78
5.02
Return on equity%
22.51
24.01
25.48
27.42
29.50
31.65
31.68
32.75
30.48
31.95
19.80
31.68
29.99
93
14.79
Return on assets%
27.75
25.04
27.91
29.51
29.56
29.88
27.16
26.77
29.70
29.42
8.30
29.42
28.67
46
24.55
EPS$
40.17
39.82
44.16
49.65
56.98
53.50
60.19
62.36
59.28
65.46
27.47
2.81%
6.49%
—
4.82
EPS growth%
21.08
18.33
16.50
16.88
17.57
18.25
15.66
18.17
18.19
19.15
20.05
18.19
18.18
59
6.15
Bookvalue per sh$
22.20
25.59
30.39
31.00
31.93
37.03
39.34
43.24
43.86
43.72
6.71
6.49%
7.10%
—
8.59
FCF per share$
12.73
12.30
10.65
9.88
9.35
8.21
7.22
7.25
6.51
6.19
8.52
(7.90%)
(7.68%)
—
9.19
Dividend per sh$
44.72
44.18
45.86
50.55
51.25
60.93
68.67
78.93
82.31
83.62
31.94
10.29%
7.61%
—
16.35
Div yield (avg)%
22.59
22.22
23.64
22.74
21.35
22.05
21.76
20.34
19.32
17.22
14.26
20.34
21.91
41
9.53
Payout ratio%
8.20
8.50
9.22
6.46
7.88
9.58
10.09
12.24
15.09
16.98
21.52
12.24
9.40
55
1.419
Shares (diluted)B
1.232
1.303
1.348
1.394
1.439
1.483
1.563
1.581
1.407
1.280
1.367
(2.31%)
1.26%
74
10.41
Buyback yield%
7.28
7.14
6.63
7.80
6.98
9.28
7.27
6.39
3.73
6.56
4.08
6.56
7.06
20
0.765
D/E ratiox
2.274
2.440
2.629
2.658
2.810
2.596
2.643
2.937
3.124
2.911
1.336
2.911
2.650
76
44.03
Enterprise value$B
93.13
108.3
119.8
116.9
127.0
139.0
138.3
144.4
156.4
159.9
43.33
4.72%
7.26%
44
31.29
LT debt$B
104.8
119.4
128.7
144.8
144.8
166.7
178.5
165.4
191.0
189.0
44.35
5.47%
6.55%
80
Revenue
$61.29B
5.15%
1.00×
Cost of revenue
$41.23B
5.01%
0.99×
Operating expenses
$11.26B
5.32%
1.02×
Spread over hurdle
(11.93%)