23.98
RevenueFt B
22.42
22.82
23.28
23.63
23.56
23.70
24.20
24.28
25.18
25.19
25.64
1.35%
1.34%
11
24.32
Revenue growth%
12.25
12.50
12.67
11.98
11.31
12.31
14.19
16.56
15.01
12.79
20.51
14.19
12.58
37
14.10
Gross margin%
7.81
7.94
8.03
8.45
11.15
13.38
13.55
15.46
16.28
16.49
11.71
15.46
12.26
58
14.62
Operating margin%
30.43
31.13
32.33
32.53
34.04
35.51
36.10
34.53
34.11
34.37
29.80
34.53
34.08
72
9.48
Net margin%
14.82
16.32
16.58
14.85
11.90
11.69
13.87
12.65
13.19
10.75
13.93
12.65
13.53
42
26.55
P/E ratio (avg)x
7.425
7.779
7.159
7.432
7.985
8.239
7.361
7.932
7.713
6.986
31.43
7.713
7.572
77
17.23
EV/EBITx
12.83
12.56
14.60
14.80
16.04
17.20
17.61
17.45
19.71
19.07
21.58
17.61
16.62
45
11.61
FCF yield (avg)%
23.07
24.12
24.60
23.54
25.74
26.45
28.75
29.44
29.14
27.98
19.15
28.75
26.09
66
16.55
FCF margin%
4.77
2.37
4.86
5.18
8.00
5.81
8.15
6.99
5.54
5.27
20.32
5.81
5.40
24
1.073
FCF / Net incomex
0.434
0.450
0.443
0.451
0.497
0.494
0.528
0.526
0.516
0.506
1.550
0.516
0.495
65
18.63
ROIC%
7.52
6.06
6.01
3.58
4.11
5.31
5.75
6.19
5.32
6.43
14.62
5.75
5.88
25
21.75
Return on equity%
11.79
12.06
12.55
10.56
10.79
12.49
14.31
13.79
12.87
15.82
11.94
13.79
12.52
10
22.61
Return on assets%
17.70
14.97
13.35
14.21
15.51
14.53
16.44
15.32
15.56
14.56
25.76
15.32
15.15
72
1,134
EPSFt
738.00
831.29
855.86
887.45
990.68
1,054
1,210
1,181
1,125
1,157
1,219
3.14%
4.26%
—
4.89
EPS growth%
14.45
15.66
12.74
14.36
16.49
18.49
18.75
19.17
16.94
16.25
15.43
18.49
16.37
9
178.00
Bookvalue per shFt
566.26
552.95
490.38
450.83
444.85
456.63
461.43
509.35
518.92
559.93
743.50
4.71%
(0.24%)
—
1,119
FCF per shareFt
1,066
1,049
1,133
1,213
1,254
1,244
1,287
1,194
1,159
1,059
219.76
(3.32%)
(0.03%)
—
816.95
Dividend per shFt
608.88
638.36
590.00
565.91
549.32
557.56
618.33
639.51
649.90
635.15
175.00
2.95%
1.40%
—
28.33
Div yield (avg)%
16.30
14.35
16.55
15.29
12.49
11.98
11.12
12.44
12.07
11.77
4.07
11.98
12.47
29
11.36
Payout ratio%
24.80
24.31
25.16
24.63
23.57
25.12
27.43
25.11
26.55
27.29
7.41
26.55
25.11
30
23.91
Shares (diluted)M
36.14
40.56
44.70
45.05
48.84
53.87
51.66
49.48
52.91
55.64
23.76
2.64%
4.41%
62
26.52
Buyback yield%
19.27
22.03
22.87
22.67
24.29
24.07
24.45
22.97
21.27
22.66
24.89
22.97
22.77
6
1.394
D/E ratiox
1.029
1.120
1.338
1.512
1.664
1.723
1.689
1.662
1.715
1.834
1.252
1.715
1.663
15
35.09
Enterprise valueFt B
14.06
15.42
13.38
13.07
12.59
11.12
11.70
12.88
13.03
11.62
2.005
(1.59%)
(2.44%)
88
8.749
LT debtFt B
24.46
28.60
33.36
39.34
38.66
42.08
49.38
57.41
66.50
63.72
10.25
10.51%
11.15%
12
Cost of revenue
0.69%
0.94×
Operating expenses
1.85%
1.05×
Property and equipment
19.11%
Spread over hurdle
57.00%