9.043
Revenue$B
11.34
12.42
13.75
15.10
16.72
17.84
19.52
21.10
22.79
24.63
9.361
8.06%
8.73%
33
2.87
Revenue growth%
15.91
17.72
17.01
16.02
13.91
13.83
13.60
14.92
12.63
14.20
2.34
13.83
14.56
65
8.66
Gross margin%
13.42
13.28
16.06
14.29
11.54
11.61
11.59
10.68
7.79
5.97
13.07
10.68
11.60
19
13.97
Operating margin%
21.46
20.86
20.49
18.27
16.35
17.03
15.73
16.83
15.22
15.89
7.79
15.89
16.93
40
19.68
Net margin%
28.29
25.78
27.44
27.66
29.87
31.87
34.15
36.20
36.89
36.31
4.14
36.20
30.87
5
37.12
P/E ratio (avg)x
5.928
5.718
5.197
5.343
6.014
5.887
5.319
5.015
4.860
4.746
19.13
5.015
5.331
79
37.92
EV/EBITx
27.37
28.96
28.67
29.68
30.11
28.28
26.61
27.64
30.78
31.23
29.06
28.28
28.82
93
16.39
FCF yield (avg)%
31.87
33.55
33.21
35.09
37.29
36.37
38.13
37.56
34.67
33.40
18.89
36.37
34.88
20
9.27
FCF margin%
28.28
28.09
27.91
27.48
28.53
28.78
26.11
28.07
28.60
29.69
11.01
28.60
28.18
36
1.157
FCF / Net incomex
0.773
0.755
0.820
0.794
0.720
0.666
0.582
0.527
0.505
0.462
0.267
0.527
0.693
84
6.53
ROIC%
13.78
14.00
14.55
17.21
17.41
16.86
16.89
14.36
12.32
12.83
24.68
14.36
14.45
30
15.61
Return on equity%
18.40
17.82
15.37
13.31
15.24
14.33
12.95
10.61
10.40
7.49
28.02
10.61
13.82
74
28.17
Return on assets%
7.53
8.02
9.84
10.91
10.98
12.86
14.77
16.30
16.20
17.31
23.61
16.20
11.92
80
18.53
EPS$
5.11
5.90
5.72
5.81
6.52
7.47
7.34
7.61
7.68
8.28
19.48
4.88%
5.71%
—
3.10
EPS growth%
30.00
27.65
26.82
25.47
22.47
24.44
25.26
23.58
24.90
24.97
20.51
24.90
25.12
76
12.88
Bookvalue per sh$
22.25
24.84
25.92
29.37
33.35
34.03
34.94
37.36
35.84
37.54
17.00
2.40%
5.17%
—
17.23
FCF per share$
21.74
21.58
21.55
23.99
28.45
32.81
34.39
41.23
42.39
46.85
12.88
10.49%
8.34%
—
6.97
Dividend per sh$
13.60
12.92
10.97
11.57
10.40
11.17
9.92
8.47
8.42
8.11
3.45
(4.86%)
(4.93%)
—
10.86
Div yield (avg)%
3.61
0.70
1.41
3.66
2.90
3.54
6.11
7.58
6.26
7.24
15.59
6.26
3.64
32
20.38
Payout ratio%
26.24
26.23
26.44
23.59
24.38
23.15
24.24
21.54
19.05
16.59
25.97
21.54
23.92
89
0.648
Shares (diluted)B
0.799
0.885
0.848
0.800
0.898
1.026
1.038
1.022
1.020
1.060
0.660
3.36%
2.98%
88
19.26
Buyback yield%
23.29
24.39
26.34
28.48
28.00
28.29
30.52
30.80
30.20
31.45
22.97
30.52
28.38
52
1.237
D/E ratiox
1.931
1.830
1.791
1.695
1.954
1.914
2.122
2.012
2.272
2.329
1.720
2.122
1.942
87
23.59
Enterprise value$B
2.438
2.652
2.805
2.887
3.278
3.710
4.002
4.216
4.498
5.126
2.692
9.36%
8.49%
19
7.558
LT debt$B
25.68
25.25
25.89
28.10
30.50
31.13
37.13
43.74
50.28
59.86
22.16
14.44%
9.78%
85
Revenue
$24.63B
8.73%
1.00×
Cost of revenue
$13.70B
8.75%
1.00×
Operating expenses
$4.481B
9.27%
1.05×
Cash and investments
19.95%
Spread over hurdle
23.69%