34.00
Revenue$B
27.47
29.17
31.09
33.22
34.95
36.94
38.84
41.67
44.13
46.00
35.69
5.65%
6.02%
90
15.16
Revenue growth%
8.57
7.97
10.49
13.00
10.91
10.98
13.03
11.82
10.07
8.56
15.83
10.98
10.70
75
21.15
Gross margin%
5.25
6.22
6.56
7.64
7.76
10.46
10.05
9.37
11.49
14.13
28.55
10.46
8.57
82
3.52
Operating margin%
4.91
6.78
6.00
6.79
7.02
8.67
6.18
6.63
9.06
11.99
11.91
8.67
6.79
57
18.25
Net margin%
17.31
15.90
16.77
13.88
12.99
13.17
10.95
9.60
9.51
8.49
20.68
9.60
13.08
23
12.76
P/E ratio (avg)x
27.56
31.55
33.73
38.45
43.11
42.98
39.82
38.23
36.80
33.74
23.67
38.23
37.52
57
24.47
EV/EBITx
37.80
43.62
49.59
51.57
54.05
56.01
52.73
52.41
58.42
63.44
27.76
56.01
52.57
94
12.88
FCF yield (avg)%
7.34
7.02
9.63
8.82
8.31
8.11
9.71
10.93
9.59
8.97
21.09
9.59
8.89
29
26.19
FCF margin%
16.85
14.13
12.68
14.52
13.25
10.75
8.75
6.79
6.16
6.02
13.93
6.79
11.72
11
1.314
FCF / Net incomex
1.429
1.398
1.368
1.515
1.705
1.742
1.598
1.550
1.445
1.425
1.773
1.550
1.480
34
11.79
ROIC%
22.29
24.17
21.53
22.94
23.13
24.63
26.06
28.47
30.12
27.52
11.75
27.52
24.40
94
20.90
Return on equity%
16.73
15.70
18.35
19.56
20.49
21.35
19.01
20.79
18.64
17.46
19.30
19.01
18.82
92
24.63
Return on assets%
5.27
2.58
3.54
1.53
0.40
1.94
0.40
0.44
0.40
0.50
4.87
0.44
1.02
69
6.34
EPS$
4.26
4.73
4.85
4.75
5.08
4.88
5.55
5.92
6.17
7.26
6.71
7.40%
5.91%
—
28.54
EPS growth%
6.33
7.79
10.52
10.48
9.64
10.47
8.04
8.21
6.20
3.45
11.14
8.04
8.12
45
6.20
Bookvalue per sh$
4.82
4.42
4.42
4.18
3.75
3.78
3.43
3.32
2.82
2.42
2.93
(8.41%)
(7.19%)
—
2.20
FCF per share$
5.81
6.11
6.79
6.79
6.87
7.02
7.02
6.80
7.02
7.67
4.37
2.24%
2.72%
—
4.15
Dividend per sh$
5.33
5.67
5.77
5.85
6.04
5.33
4.73
4.17
4.42
4.08
5.84
(7.52%)
(3.25%)
—
4.78
Div yield (avg)%
21.43
24.04
26.24
25.25
24.93
25.88
27.82
26.49
28.14
27.07
9.11
27.07
26.06
76
25.87
Payout ratio%
11.47
14.14
14.26
13.47
11.14
11.91
11.81
10.94
13.81
13.89
8.24
11.91
12.69
38
488.3
Shares (diluted)M
531.8
494.4
452.1
414.0
384.5
424.8
412.2
397.6
405.8
448.4
480.4
3.12%
(0.76%)
63
15.97
Buyback yield%
10.89
10.16
8.25
5.75
3.21
1.07
2.62
4.28
2.13
2.65
7.15
2.62
3.74
84
0.865
D/E ratiox
1.029
1.003
1.052
1.030
1.029
1.171
1.258
1.396
1.563
1.563
1.673
1.396
1.111
77
12.86
Enterprise value$B
43.85
49.10
50.22
51.86
49.11
53.40
54.35
53.35
52.40
52.77
22.20
1.45%
2.31%
79
5.075
LT debt$B
47.18
43.02
43.17
43.51
41.35
39.49
40.96
38.27
37.59
33.92
24.47
(3.89%)
(2.31%)
78
Revenue
$46.00B
6.02%
1.00×
Cost of revenue
$30.71B
6.25%
1.02×
Operating expenses
$8.955B
5.39%
0.94×