15.67
Revenue$B
15.84
16.39
17.38
18.08
18.93
19.94
20.57
21.82
22.63
23.53
16.13
4.45%
4.29%
86
12.62
Revenue growth%
17.11
16.68
15.56
12.67
13.36
12.62
9.74
6.86
7.29
5.41
24.58
7.29
12.64
40
6.91
Gross margin%
26.14
23.57
24.79
26.29
27.27
26.49
24.62
25.26
23.62
23.18
19.02
24.62
25.02
30
28.22
Operating margin%
1.58
1.29
0.44
2.73
2.15
2.68
5.43
6.80
9.59
9.98
23.50
6.80
2.71
18
5.85
Net margin%
29.29
29.14
31.10
33.92
33.64
36.34
36.30
33.48
34.11
37.02
22.76
36.30
33.78
6
35.12
P/E ratio (avg)x
29.56
27.28
28.04
30.12
31.87
28.18
26.87
23.52
26.06
25.58
20.11
26.06
27.66
37
22.48
EV/EBITx
14.49
13.74
13.26
14.04
12.18
10.62
9.640
8.834
8.686
7.825
31.33
8.834
11.40
10
19.10
FCF yield (avg)%
13.04
13.89
15.78
17.93
15.06
15.71
16.85
16.86
18.81
16.38
18.39
16.85
16.08
48
6.29
FCF margin%
24.19
22.08
22.33
21.41
18.97
20.19
18.95
20.51
17.71
19.85
22.29
19.85
20.35
61
0.439
FCF / Net incomex
0.620
0.728
0.771
0.792
0.826
0.923
0.975
1.090
1.281
1.541
0.858
1.090
0.875
43
4.45
ROIC%
10.68
11.18
10.95
10.80
12.31
10.06
10.82
8.09
7.20
9.47
14.03
9.47
10.74
67
18.47
Return on equity%
16.72
15.73
14.51
14.77
14.72
13.40
13.64
16.59
14.02
15.15
17.57
14.02
14.75
70
7.03
Return on assets%
15.17
15.23
14.10
13.09
13.08
14.44
12.32
12.90
13.76
14.00
29.44
13.76
13.88
95
4.65
EPS$
10.16
10.10
9.26
8.13
7.51
6.66
6.30
6.29
6.27
5.34
4.85
(6.59%)
(5.51%)
—
23.52
EPS growth%
16.23
16.04
15.77
14.56
12.48
10.46
12.48
12.87
11.58
13.95
17.53
12.48
13.41
68
6.30
Bookvalue per sh$
3.39
3.89
4.25
4.50
4.38
4.96
5.08
6.01
6.25
7.30
7.63
10.77%
7.93%
—
9.78
FCF per share$
18.31
21.86
26.07
31.09
30.43
34.88
35.71
41.95
41.94
44.50
6.04
7.90%
10.94%
—
13.40
Dividend per sh$
5.42
4.85
4.27
4.60
4.32
4.04
3.69
3.84
4.05
4.19
4.08
(0.61%)
(1.99%)
—
16.12
Div yield (avg)%
6.55
7.13
4.80
3.72
3.36
3.10
0.92
3.06
2.48
4.14
17.28
3.06
3.54
15
21.97
Payout ratio%
31.13
28.40
31.37
34.11
31.59
32.09
31.47
30.68
29.75
32.05
23.44
31.47
31.42
82
0.963
Shares (diluted)B
1.145
1.299
1.371
1.420
1.376
1.352
1.369
1.488
1.598
1.588
0.939
2.91%
2.81%
75
18.48
Buyback yield%
15.92
16.89
19.78
22.32
23.72
24.12
21.16
20.03
19.50
22.09
11.90
21.16
20.59
18
0.989
D/E ratiox
0.841
0.875
0.849
0.868
0.924
1.077
1.144
1.303
1.446
1.669
1.299
1.303
1.001
44
12.94
Enterprise value$B
19.62
23.22
25.68
27.81
29.83
32.39
39.37
42.69
42.97
51.47
9.238
11.53%
10.99%
45
18.29
LT debt$B
11.77
11.66
10.89
11.91
13.07
11.59
11.61
12.05
10.77
11.73
16.69
(2.14%)
(1.14%)
87
Revenue
$23.53B
4.29%
1.00×
Cost of revenue
$14.22B
4.54%
1.02×
Operating expenses
$5.562B
3.64%
0.94×
Goodwill & intangibles
16.60%
Spread over hurdle
(2.18%)