3.197
Revenue$B
8.577
9.113
9.921
10.46
11.27
12.02
13.05
13.94
14.95
15.69
3.399
6.85%
6.65%
13
23.61
Revenue growth%
9.50
10.84
12.92
14.56
17.53
16.40
15.64
16.12
16.68
18.57
21.76
16.40
15.88
22
12.64
Gross margin%
22.51
20.03
18.32
15.34
16.08
17.88
17.59
16.46
19.19
19.02
13.57
17.88
18.10
80
25.25
Operating margin%
21.38
22.92
20.40
19.29
18.65
20.23
22.47
20.68
19.69
18.60
5.76
20.23
20.31
15
29.73
Net margin%
25.67
27.48
27.99
25.24
27.64
27.72
29.34
31.96
30.63
30.66
22.06
30.63
27.86
52
11.33
P/E ratio (avg)x
31.14
29.71
33.87
35.44
33.16
36.94
41.48
43.11
43.54
44.01
35.80
43.11
36.19
30
37.64
EV/EBITx
24.76
23.64
24.24
22.98
22.95
23.09
20.97
22.16
19.25
16.93
21.77
20.97
22.96
14
19.94
FCF yield (avg)%
18.30
20.78
23.15
21.93
23.71
21.50
19.09
17.89
18.82
15.83
22.76
18.82
19.93
67
24.05
FCF margin%
19.12
16.77
14.95
12.97
15.21
18.04
18.25
18.99
21.23
23.49
19.93
18.99
18.14
88
0.802
FCF / Net incomex
1.715
1.898
1.968
2.356
2.280
2.394
2.731
3.134
3.516
3.988
1.793
3.134
2.375
9
2.42
ROIC%
8.16
7.99
9.82
7.18
9.47
6.49
6.85
4.13
1.59
1.46
25.44
4.13
7.02
9
4.55
Return on equity%
26.62
25.52
22.70
22.47
24.55
25.66
25.69
23.09
25.72
22.75
23.94
25.66
25.03
33
4.35
Return on assets%
20.61
21.06
23.13
25.33
23.48
21.84
23.91
26.66
26.49
25.82
16.12
25.82
23.69
11
4.08
EPS$
11.25
12.80
14.77
16.25
17.62
17.01
16.22
18.80
20.68
20.28
4.54
2.85%
6.00%
—
26.39
EPS growth%
13.80
15.51
14.73
13.93
13.26
15.14
12.95
15.25
14.55
13.07
6.66
14.55
14.24
88
2.50
Bookvalue per sh$
8.23
9.35
10.40
12.30
12.67
12.67
14.26
14.69
17.07
20.15
8.74
9.72%
9.54%
—
8.93
FCF per share$
8.92
7.96
8.00
7.55
7.70
7.13
6.43
6.11
5.37
5.30
11.61
(7.19%)
(5.78%)
—
5.97
Dividend per sh$
7.19
7.18
6.87
6.29
6.10
5.99
6.00
6.65
7.46
7.35
4.58
3.81%
1.42%
—
5.08
Div yield (avg)%
15.59
18.33
21.10
22.43
20.30
20.13
19.61
21.40
19.17
18.36
19.83
19.61
19.87
65
19.22
Payout ratio%
11.25
12.28
14.81
17.14
16.18
14.03
14.69
13.06
14.85
13.26
21.38
14.03
14.36
94
1.201
Shares (diluted)B
1.461
1.438
1.455
1.604
1.791
1.834
1.933
1.838
2.057
2.130
1.200
3.53%
3.39%
9
29.96
Buyback yield%
17.29
17.66
18.32
16.04
14.19
11.66
12.51
15.31
16.50
19.34
9.79
15.31
16.27
49
0.962
D/E ratiox
0.994
0.990
0.891
0.781
0.722
0.680
0.680
0.736
0.672
0.726
0.781
0.680
0.731
28
2.601
Enterprise value$B
3.734
3.736
3.975
3.576
3.168
3.099
3.348
2.977
2.961
3.218
9.868
0.31%
(1.64%)
9
11.85
LT debt$B
18.37
21.02
24.02
25.06
26.21
24.35
27.72
27.32
26.05
28.86
9.654
1.95%
5.72%
8
Revenue
$15.69B
6.65%
1.00×
Cost of revenue
$9.983B
6.58%
0.99×
Operating expenses
$2.981B
6.87%
1.02×
Goodwill & intangibles
17.76%
Cash and investments
15.64%
Spread over hurdle
11.35%