21.19
Revenue$B
26.08
27.57
30.12
33.07
36.28
38.15
40.68
43.49
47.56
52.15
21.80
7.53%
7.78%
45
10.73
Revenue growth%
24.29
27.07
26.36
29.30
30.20
27.67
26.04
28.35
27.50
28.19
9.94
27.67
27.58
13
12.61
Gross margin%
29.75
27.09
30.01
27.72
26.69
25.37
27.43
24.99
25.67
25.15
13.85
25.37
26.89
46
7.84
Operating margin%
6.97
5.23
4.74
5.04
2.76
3.29
5.30
7.93
8.73
9.71
2.35
7.93
5.26
26
18.65
Net margin%
22.29
22.60
24.31
25.82
23.14
20.81
21.87
19.72
20.27
21.29
19.06
20.81
22.08
47
27.66
P/E ratio (avg)x
51.14
55.69
65.49
64.81
68.44
70.53
73.27
73.87
87.99
101.5
29.75
73.87
69.48
16
33.17
EV/EBITx
10.98
13.04
13.82
14.33
17.15
19.39
20.54
20.35
23.76
23.46
31.76
20.54
18.27
10
12.03
FCF yield (avg)%
9.75
11.41
11.40
9.63
9.87
8.04
8.64
8.30
6.91
5.06
23.38
8.04
9.13
19
12.41
FCF margin%
11.10
9.79
7.82
6.05
7.83
5.10
3.58
2.80
5.52
6.68
14.00
5.10
6.37
24
0.448
FCF / Net incomex
1.270
1.333
1.525
1.448
1.524
1.648
1.619
1.593
1.669
1.868
0.881
1.648
1.559
44
11.03
ROIC%
29.82
30.57
33.01
35.68
32.76
33.95
33.20
34.82
31.86
31.93
17.48
33.20
32.88
72
21.88
Return on equity%
7.44
6.51
7.78
8.98
7.61
6.18
7.06
6.64
4.67
2.99
15.85
6.18
6.85
86
8.44
Return on assets%
11.49
9.04
8.97
7.92
8.60
10.41
8.11
9.10
11.57
8.60
8.25
9.10
9.00
67
9.23
EPS$
8.80
9.68
10.88
11.82
11.39
12.11
12.44
14.42
14.21
16.03
10.16
7.07%
7.31%
—
5.85
EPS growth%
13.73
11.19
12.64
11.45
12.16
11.06
8.26
10.10
8.60
7.43
27.83
8.60
11.13
19
8.95
Bookvalue per sh$
29.04
29.98
28.54
27.08
29.92
27.58
28.47
31.61
33.19
32.82
27.94
1.87%
0.59%
—
30.21
FCF per share$
28.53
26.85
26.66
25.90
27.21
26.98
25.72
24.78
27.38
29.73
33.88
1.78%
1.39%
—
12.73
Dividend per sh$
23.42
25.63
27.38
27.34
24.31
21.69
19.54
21.34
23.64
20.70
7.50
(3.17%)
(1.35%)
—
15.83
Div yield (avg)%
1.35
3.99
6.56
4.13
4.41
7.13
8.41
6.34
7.71
6.10
11.46
7.13
6.22
60
29.23
Payout ratio%
13.73
15.56
17.91
20.01
21.89
22.62
22.51
19.57
18.79
17.34
3.67
19.57
19.18
62
407.1
Shares (diluted)M
360.8
407.8
375.3
415.6
424.4
438.3
466.5
457.1
497.4
521.7
409.0
4.21%
3.61%
44
28.18
Buyback yield%
21.80
19.00
17.64
17.80
19.24
21.41
20.07
20.73
23.48
22.11
13.79
21.41
20.40
92
1.690
D/E ratiox
1.780
1.688
1.586
1.538
1.757
1.707
1.802
1.993
1.906
1.895
1.616
1.895
1.769
32
5.046
Enterprise value$B
42.59
43.86
46.28
46.75
48.42
53.46
52.10
49.45
56.11
63.64
37.94
5.62%
3.81%
60
12.67
LT debt$B
53.15
52.71
49.73
54.03
50.99
46.58
51.61
52.24
49.15
49.94
39.53
(0.41%)
(0.72%)
27
Revenue
$52.15B
7.78%
1.00×
Cost of revenue
$30.04B
7.96%
1.02×
Operating expenses
$8.175B
7.09%
0.94×
Property and equipment
20.13%
Goodwill & intangibles
17.20%
Spread over hurdle
(4.66%)