17.49
Revenue$B
31.21
33.21
35.17
38.17
41.28
44.40
47.66
50.75
53.91
57.32
19.46
6.79%
7.22%
21
28.07
Revenue growth%
2.67
3.91
5.53
3.32
0.92
3.44
5.66
7.97
7.79
7.66
12.97
7.66
4.72
67
26.02
Gross margin%
21.38
21.63
24.62
21.66
23.63
24.86
23.37
21.35
21.35
18.67
25.14
21.35
21.64
7
5.68
Operating margin%
5.85
5.11
4.51
6.89
7.21
10.02
11.15
13.44
15.50
16.23
14.08
13.44
8.62
81
14.25
Net margin%
31.50
31.67
29.89
30.04
27.59
28.09
26.66
27.11
25.67
23.47
10.19
26.66
27.84
95
20.90
P/E ratio (avg)x
8.848
9.541
10.16
10.38
10.61
10.04
10.60
10.98
10.56
9.428
25.37
10.56
10.27
41
37.29
EV/EBITx
40.47
43.75
47.39
55.98
66.14
71.69
79.80
85.91
84.12
97.84
16.89
84.12
68.92
65
18.57
FCF yield (avg)%
33.98
31.06
28.90
26.44
29.13
27.31
25.51
26.29
26.90
28.93
6.83
26.90
28.10
72
7.09
FCF margin%
2.81
4.04
2.95
0.64
1.54
1.18
3.32
5.52
3.28
5.06
3.02
3.32
3.11
18
0.880
FCF / Net incomex
0.617
0.663
0.644
0.683
0.706
0.688
0.720
0.678
0.588
0.523
0.796
0.678
0.670
72
22.59
ROIC%
13.59
11.24
13.25
14.29
15.92
18.27
15.54
15.44
17.16
17.44
10.40
17.16
15.49
57
24.28
Return on equity%
16.65
16.52
17.18
18.10
17.75
16.07
15.63
16.29
18.54
17.97
5.06
16.29
16.92
53
24.95
Return on assets%
21.76
19.68
21.91
21.80
21.72
20.15
19.98
20.45
19.68
22.24
20.10
20.15
21.08
60
46.57
EPS$
93.09
100.76
100.93
107.55
122.56
135.49
154.90
174.28
169.91
192.39
48.66
9.44%
8.93%
—
8.24
EPS growth%
6.48
4.43
6.25
6.02
6.96
6.10
3.98
6.96
9.36
11.62
9.35
6.96
6.36
7
69.86
Bookvalue per sh$
33.95
38.39
40.45
37.30
39.34
40.52
39.12
40.73
36.97
39.45
40.54
0.06%
2.47%
—
37.51
FCF per share$
27.12
30.38
28.19
26.38
29.79
28.91
30.30
31.97
32.27
34.17
11.28
2.79%
3.07%
—
65.12
Dividend per sh$
38.54
45.97
54.82
65.06
75.08
76.12
87.67
99.67
108.99
125.86
76.95
10.88%
13.54%
—
19.16
Div yield (avg)%
15.81
18.75
20.27
17.86
16.07
14.83
17.02
14.56
12.98
15.71
29.34
14.83
15.94
75
22.19
Payout ratio%
22.08
19.37
17.98
18.36
20.55
19.63
17.36
18.44
17.42
17.07
29.52
17.42
18.40
49
0.596
Shares (diluted)B
0.901
0.931
0.953
0.941
1.066
1.247
1.247
1.279
1.378
1.342
0.585
4.71%
5.39%
94
4.96
Buyback yield%
6.03
5.40
7.05
4.85
3.73
2.66
3.02
2.70
2.25
2.28
20.46
2.66
3.37
77
0.621
D/E ratiox
0.604
0.615
0.628
0.671
0.731
0.833
0.927
0.975
1.050
1.148
0.622
0.975
0.782
48
36.76
Enterprise value$B
40.80
46.62
49.05
55.42
63.88
65.83
76.07
87.57
92.57
92.04
14.14
7.58%
9.55%
83
55.73
LT debt$B
65.55
76.84
91.78
92.09
97.03
107.1
109.3
119.0
131.3
136.7
29.49
7.10%
8.33%
67
Revenue
$57.32B
7.22%
1.00×
Cost of revenue
$29.12B
7.49%
1.03×
Operating expenses
$12.47B
7.08%
0.99×
Goodwill & intangibles
14.86%
Spread over hurdle
(2.45%)