54.12
Revenue$B
43.29
46.09
50.51
53.60
56.56
61.27
65.24
70.81
74.81
81.90
59.95
7.69%
7.16%
54
5.82
Revenue growth%
22.09
22.84
24.55
24.16
24.84
23.99
25.78
27.33
30.20
27.38
13.40
27.33
24.69
59
13.07
Gross margin%
13.71
13.49
15.24
13.69
12.11
14.73
11.85
10.06
8.27
5.45
13.69
10.06
12.80
49
15.35
Operating margin%
24.99
23.23
21.63
22.05
20.45
22.65
20.84
21.10
20.61
20.33
11.17
20.84
21.37
94
2.45
Net margin%
26.31
26.17
24.18
25.09
22.23
23.25
25.63
24.65
22.19
19.73
14.32
23.25
24.42
31
33.98
P/E ratio (avg)x
37.11
37.61
43.26
46.99
54.76
54.59
60.49
70.19
69.58
76.44
36.91
69.58
54.68
7
29.35
EV/EBITx
48.96
52.58
50.35
55.43
51.63
51.50
53.73
59.60
56.24
52.71
28.75
53.73
52.65
58
8.34
FCF yield (avg)%
15.04
17.86
17.04
19.60
19.59
22.11
19.19
20.88
23.84
25.47
15.27
22.11
19.59
63
4.70
FCF margin%
29.70
28.87
28.95
31.92
32.59
34.47
34.46
34.36
34.86
34.32
24.11
34.46
33.46
21
0.531
FCF / Net incomex
2.730
2.730
3.253
3.211
3.583
4.163
4.305
4.338
4.659
4.635
1.055
4.338
3.873
29
24.56
ROIC%
24.83
24.48
24.79
21.92
22.28
19.71
22.59
21.73
20.64
21.73
2.84
21.73
22.10
66
12.70
Return on equity%
18.86
16.54
16.58
14.83
13.07
15.86
12.90
12.73
12.67
11.35
10.52
12.73
13.95
41
17.70
Return on assets%
11.58
13.07
14.92
15.40
16.88
16.99
14.85
16.81
15.36
14.13
5.01
15.36
15.14
24
4.09
EPS$
4.55
5.20
5.42
5.44
6.28
6.10
6.70
6.54
6.87
7.92
4.55
4.74%
6.42%
—
14.15
EPS growth%
7.05
7.83
9.42
12.17
11.84
13.87
16.63
17.38
19.23
20.90
4.69
17.38
13.02
71
6.84
Bookvalue per sh$
2.03
2.07
2.24
2.23
2.13
2.12
2.11
2.14
2.23
2.37
8.59
2.11%
1.40%
—
3.27
FCF per share$
2.20
2.18
2.04
2.04
2.25
2.49
2.43
2.32
2.15
1.98
4.62
(2.58%)
(1.19%)
—
3.98
Dividend per sh$
5.27
5.82
5.53
5.71
6.21
5.76
6.06
5.61
6.12
6.47
6.33
0.82%
2.49%
—
10.74
Div yield (avg)%
19.43
18.85
15.90
14.87
16.55
18.41
16.21
16.57
14.45
13.20
10.79
16.21
16.38
24
6.22
Payout ratio%
22.80
24.79
27.75
30.00
30.92
29.77
32.26
31.38
30.10
29.09
25.35
30.10
29.89
69
3.913
Shares (diluted)B
6.239
7.019
8.194
7.945
8.910
10.11
10.33
10.87
12.39
12.25
3.908
6.58%
8.76%
85
10.67
Buyback yield%
16.67
17.73
19.44
19.27
17.96
18.44
18.43
17.51
19.18
21.12
21.99
18.44
18.44
20
1.520
D/E ratiox
0.196
0.185
0.197
0.219
0.244
0.261
0.265
0.291
0.262
0.255
0.523
0.262
0.249
37
50.64
Enterprise value$B
38.41
41.45
42.93
42.04
42.99
42.60
43.11
46.75
42.59
45.20
11.59
1.01%
0.85%
23
62.73
LT debt$B
86.74
96.31
108.9
119.8
123.0
132.1
136.1
145.9
139.6
155.1
40.95
4.76%
6.86%
85
Revenue
$81.90B
7.16%
1.00×
Cost of revenue
$46.33B
7.38%
1.02×
Operating expenses
$16.00B
7.15%
1.00×
Cash and investments
16.63%
Spread over hurdle
34.77%