14.35
Revenue$B
12.45
12.90
13.73
14.66
15.58
16.61
17.20
17.91
18.56
19.42
15.57
4.51%
5.05%
74
26.83
Revenue growth%
17.20
16.80
16.76
17.75
20.70
22.47
24.26
25.43
25.17
27.12
20.08
25.17
21.58
28
23.96
Gross margin%
16.52
19.37
21.03
19.61
18.30
18.06
19.73
18.48
17.03
15.80
14.05
18.06
18.39
71
18.98
Operating margin%
18.47
20.19
21.31
21.41
21.91
21.63
24.24
26.69
25.97
25.92
28.08
25.92
21.77
66
12.21
Net margin%
8.60
11.05
8.58
10.58
10.51
12.94
11.34
9.08
6.28
8.76
26.51
9.08
9.79
9
10.72
P/E ratio (avg)x
40.96
44.26
46.64
43.17
42.68
40.58
39.44
37.73
41.76
45.48
37.61
40.58
42.22
56
16.74
EV/EBITx
26.74
24.82
24.86
28.12
28.40
29.71
30.66
29.42
31.57
32.12
23.00
30.66
28.91
86
25.53
FCF yield (avg)%
14.61
15.46
14.78
15.34
12.49
13.96
11.67
13.06
15.93
13.11
2.44
13.11
14.29
41
2.80
FCF margin%
10.04
13.01
11.55
12.37
11.67
9.37
6.59
7.42
8.55
9.40
29.59
8.55
9.72
21
1.685
FCF / Net incomex
0.903
0.846
0.796
0.722
0.646
0.604
0.661
0.628
0.576
0.560
1.597
0.604
0.653
34
3.18
ROIC%
22.78
21.19
18.51
16.15
16.53
18.99
17.52
17.28
16.44
18.31
10.77
17.52
17.92
93
6.59
Return on equity%
14.88
16.48
17.53
17.94
16.48
14.28
15.01
15.42
14.42
15.57
23.99
15.01
15.50
81
15.85
Return on assets%
7.86
6.38
9.07
9.01
11.46
9.45
6.85
9.42
8.52
10.68
26.94
9.42
9.04
37
7.43
EPS$
9.04
9.29
9.33
9.17
9.63
9.61
8.79
9.56
9.89
9.60
7.96
(0.05%)
1.05%
—
3.81
EPS growth%
7.37
7.14
8.54
7.20
9.61
9.95
10.56
8.05
10.09
9.88
10.29
9.95
9.08
63
9.96
Bookvalue per sh$
19.16
18.37
18.13
20.69
23.19
24.27
23.96
22.12
20.51
19.92
12.90
(2.99%)
1.62%
—
9.69
FCF per share$
18.97
20.03
17.40
15.27
13.01
11.66
9.92
8.97
8.62
7.60
5.48
(10.20%)
(8.55%)
—
8.21
Dividend per sh$
9.37
9.70
10.68
11.73
13.19
12.51
14.03
14.93
16.32
19.01
5.08
7.59%
8.10%
—
12.07
Div yield (avg)%
12.12
10.15
8.24
7.80
6.40
6.96
6.88
8.00
5.51
4.62
16.77
6.88
7.38
53
9.70
Payout ratio%
18.88
16.29
14.83
12.95
14.17
14.03
14.50
17.33
19.88
19.31
15.45
17.33
15.56
25
0.356
Shares (diluted)B
0.579
0.681
0.759
0.894
1.003
0.999
1.166
1.357
1.456
1.405
0.344
6.97%
11.14%
48
12.71
Buyback yield%
16.59
15.06
15.32
12.49
13.12
12.71
13.94
11.43
10.81
13.75
29.07
12.71
13.43
86
0.705
D/E ratiox
1.186
1.277
1.502
1.803
1.956
1.941
2.012
2.088
2.137
2.461
0.105
2.088
1.949
14
2.738
Enterprise value$B
3.234
3.175
3.184
3.011
2.647
2.309
2.086
1.787
1.528
1.590
13.48
(9.69%)
(6.43%)
24
2.368
LT debt$B
16.22
15.93
18.71
18.16
19.59
21.87
25.52
24.16
25.54
24.90
9.777
4.91%
4.41%
30
Revenue
$19.42B
5.05%
1.00×
Cost of revenue
$13.52B
5.00%
0.99×
Operating expenses
$3.263B
5.02%
1.00×
Goodwill & intangibles
13.78%
Spread over hurdle
(3.49%)