22.28
Revenue$B
29.41
30.10
30.46
31.07
30.63
31.35
32.09
31.82
32.29
32.46
23.52
1.17%
0.88%
47
12.69
Revenue growth%
22.36
21.96
21.02
23.25
20.32
22.38
19.87
19.88
20.60
20.88
22.22
20.60
20.95
38
4.28
Gross margin%
3.39
1.19
0.74
3.49
5.71
3.60
5.40
8.33
7.20
5.75
22.33
5.75
4.50
68
6.99
Operating margin%
30.75
28.59
27.56
27.34
24.75
23.63
25.57
27.42
27.88
25.89
10.63
25.89
27.38
15
7.54
Net margin%
12.99
11.81
12.98
15.46
16.76
14.28
12.93
13.50
14.71
14.10
13.73
14.10
13.80
46
12.99
P/E ratio (avg)x
51.12
55.27
53.20
54.24
62.34
66.94
79.70
92.28
104.5
118.7
17.83
92.28
64.64
75
23.00
EV/EBITx
38.87
34.96
38.14
39.50
38.05
38.11
41.47
40.75
38.68
36.31
11.99
38.68
38.41
58
6.31
FCF yield (avg)%
4.09
3.33
4.23
6.44
8.37
7.85
9.27
9.80
11.15
9.99
6.61
9.80
8.11
29
5.48
FCF margin%
32.44
33.62
31.55
30.96
33.73
31.66
31.55
32.28
29.56
32.31
9.89
31.66
31.97
27
0.528
FCF / Net incomex
0.955
0.976
0.880
0.776
0.697
0.752
0.659
0.620
0.630
0.562
0.406
0.630
0.724
50
11.58
ROIC%
13.78
14.86
17.80
17.91
17.25
15.50
13.56
10.75
13.13
15.76
28.71
13.56
15.18
85
4.24
Return on equity%
18.43
15.52
15.46
12.83
15.14
14.05
11.40
8.43
8.96
8.29
7.40
8.96
13.44
47
2.42
Return on assets%
27.39
29.96
28.13
25.14
25.10
26.13
23.78
26.02
25.34
28.22
24.32
26.02
26.07
64
7.36
EPS$
11.69
12.20
13.13
13.50
14.95
15.44
17.90
18.80
22.36
23.03
8.02
9.03%
7.64%
—
19.46
EPS growth%
15.24
13.05
13.16
11.95
10.04
11.30
8.81
6.95
7.19
6.31
9.11
7.19
10.67
20
1.76
Bookvalue per sh$
4.89
4.77
5.11
5.69
6.24
6.67
5.89
5.54
5.93
6.12
6.61
(0.37%)
1.42%
—
5.65
FCF per share$
1.53
1.68
1.73
1.79
1.90
1.98
1.82
1.70
1.54
1.52
7.46
(4.35%)
(0.21%)
—
3.49
Dividend per sh$
8.24
9.48
10.12
11.40
12.32
13.37
12.57
12.45
12.84
12.45
3.58
0.21%
4.29%
—
16.73
Div yield (avg)%
14.80
14.64
16.18
15.69
17.92
15.92
18.85
17.15
16.70
18.96
9.60
17.15
16.44
23
10.66
Payout ratio%
13.46
10.92
10.00
7.52
8.24
9.23
10.62
11.42
11.58
13.58
9.40
11.42
10.77
82
1.371
Shares (diluted)B
1.189
1.049
0.997
0.986
0.896
0.923
0.925
0.854
0.873
0.906
1.371
0.21%
(2.80%)
87
29.60
Buyback yield%
18.33
19.95
19.87
19.61
22.41
19.46
17.34
16.46
17.06
15.43
6.04
17.06
18.90
32
0.410
D/E ratiox
0.607
0.556
0.491
0.543
0.595
0.565
0.535
0.567
0.562
0.547
0.705
0.562
0.559
87
1.808
Enterprise value$B
26.95
30.81
31.85
36.26
38.83
39.30
41.40
47.59
46.40
47.02
14.01
3.90%
6.53%
64
14.57
LT debt$B
6.899
6.067
5.384
5.624
5.539
5.070
4.543
4.108
3.797
3.747
6.291
(7.52%)
(7.14%)
71
Revenue
$32.46B
0.88%
1.00×
Cost of revenue
$21.86B
0.77%
0.99×
Operating expenses
$5.241B
1.05%
1.02×
Goodwill & intangibles
18.28%
Spread over hurdle
(3.69%)