13.34
Revenue$B
9.299
9.623
10.20
10.83
11.63
12.46
12.93
13.29
14.18
15.13
13.90
5.41%
5.58%
90
26.99
Revenue growth%
17.43
17.62
19.63
16.99
18.01
18.89
21.59
23.21
23.49
23.16
7.81
23.16
19.26
39
22.99
Gross margin%
17.46
19.52
20.53
19.62
18.36
17.08
18.75
15.98
16.80
19.09
3.96
17.08
18.55
90
28.79
Operating margin%
11.85
11.62
13.57
10.61
10.36
10.00
10.63
12.92
12.22
14.77
21.90
12.22
11.74
52
5.28
Net margin%
23.70
21.61
20.72
22.25
21.04
18.40
18.56
17.22
17.01
14.21
11.77
17.22
19.64
84
20.08
P/E ratio (avg)x
19.45
18.97
17.74
16.12
16.85
18.44
18.63
18.60
17.87
19.38
22.45
18.60
18.52
34
20.54
EV/EBITx
37.94
40.06
42.41
48.91
51.31
56.40
56.20
57.40
60.06
56.90
36.48
56.90
53.75
38
6.14
FCF yield (avg)%
13.04
15.68
17.31
17.12
16.64
17.68
19.43
18.51
19.11
20.94
14.15
19.11
17.49
73
27.60
FCF margin%
4.34
2.15
3.77
3.70
4.59
2.26
1.20
2.12
0.79
0.40
27.31
1.20
2.20
82
1.582
FCF / Net incomex
0.290
0.326
0.335
0.326
0.378
0.389
0.400
0.472
0.461
0.525
1.259
0.461
0.383
76
3.05
ROIC%
24.44
25.60
26.81
24.79
24.26
25.52
28.16
30.17
31.82
30.78
11.30
30.17
26.21
8
3.61
Return on equity%
13.69
11.92
9.63
12.32
10.50
8.63
8.76
9.57
9.49
9.03
10.52
9.03
9.60
74
15.46
Return on assets%
28.69
27.08
28.41
25.47
22.60
22.90
21.88
22.38
21.32
19.26
26.41
21.88
22.75
31
4.55
EPS$
12.24
13.90
15.09
15.84
16.60
15.86
15.64
15.01
16.71
16.92
5.06
0.39%
2.88%
—
3.49
EPS growth%
17.64
20.11
20.14
20.17
19.02
20.65
20.70
19.81
22.29
22.93
11.46
20.70
20.16
27
11.54
Bookvalue per sh$
11.38
11.86
11.47
10.97
10.43
10.39
10.38
11.08
12.23
11.47
8.30
1.93%
(0.72%)
—
2.45
FCF per share$
18.97
18.49
21.18
24.19
22.96
22.20
21.59
20.19
23.14
26.18
4.99
2.67%
4.28%
—
14.85
Dividend per sh$
13.83
15.54
15.68
16.65
15.65
15.87
17.65
20.20
21.15
19.95
13.35
4.98%
5.04%
—
25.18
Div yield (avg)%
21.75
21.28
18.95
17.95
15.74
16.04
18.09
16.37
18.58
15.70
25.28
16.37
18.02
9
20.80
Payout ratio%
8.54
9.85
12.05
13.58
14.03
13.39
11.46
12.72
14.76
16.90
9.81
13.39
13.06
27
0.904
Shares (diluted)B
1.150
1.092
1.089
1.189
1.129
1.099
1.068
1.105
1.245
1.234
0.928
1.80%
1.69%
35
21.53
Buyback yield%
5.76
4.91
3.62
4.23
1.98
4.25
1.97
0.40
0.69
2.57
15.44
1.97
3.10
54
1.559
D/E ratiox
0.314
0.327
0.367
0.403
0.432
0.516
0.555
0.554
0.542
0.584
0.343
0.554
0.474
51
3.333
Enterprise value$B
9.222
8.179
8.213
8.522
8.541
9.137
9.758
10.89
11.19
12.19
12.75
7.37%
2.32%
67
13.65
LT debt$B
1.290
1.223
1.271
1.205
1.086
1.178
1.099
1.168
1.052
0.913
12.29
(3.40%)
(2.59%)
91
Revenue
$15.13B
5.58%
1.00×
Cost of revenue
$7.858B
5.33%
0.98×
Operating expenses
$2.357B
5.40%
0.98×
Spread over hurdle
(5.33%)