19.14
Revenue$B
18.23
18.86
19.97
20.75
21.35
22.44
23.50
24.23
25.56
26.43
20.05
4.37%
4.19%
75
2.57
Revenue growth%
9.89
7.37
6.63
6.41
5.92
7.05
7.47
7.33
8.24
9.43
19.06
7.47
7.35
44
7.59
Gross margin%
2.46
2.78
4.63
6.52
7.41
9.86
12.69
10.43
10.65
10.07
18.88
10.43
8.64
71
24.52
Operating margin%
10.06
7.66
8.92
6.93
7.39
10.27
9.06
9.90
11.72
14.14
19.38
10.27
9.48
31
5.13
Net margin%
11.39
13.47
12.68
15.04
16.91
14.21
16.27
13.82
15.00
14.56
11.89
14.56
14.39
67
16.87
P/E ratio (avg)x
17.65
16.55
18.47
18.41
19.88
21.45
23.32
26.35
26.18
25.75
6.459
25.75
20.67
44
8.256
EV/EBITx
25.34
29.12
31.83
31.48
30.16
29.37
28.68
28.83
27.88
27.59
32.79
28.68
28.98
64
16.30
FCF yield (avg)%
10.58
9.54
11.06
8.25
11.02
10.14
10.95
8.15
11.05
13.48
13.74
10.95
10.76
61
21.19
FCF margin%
33.09
31.41
34.38
36.40
33.84
34.35
34.34
33.59
32.24
31.05
21.01
33.59
33.72
81
0.520
FCF / Net incomex
1.546
1.482
1.467
1.392
1.348
1.548
1.741
1.701
1.866
1.802
0.454
1.741
1.547
65
20.56
ROIC%
19.69
21.74
21.94
22.59
19.84
19.55
17.10
14.50
14.35
13.00
25.24
14.50
19.62
15
8.12
Return on equity%
2.74
4.94
6.22
5.63
4.89
5.18
7.13
5.94
4.29
1.76
5.06
5.18
5.06
53
24.98
Return on assets%
11.92
11.22
10.70
9.07
7.09
4.47
1.80
3.37
2.85
5.63
23.28
3.37
6.36
73
1.42
EPS$
3.25
3.31
3.26
3.53
3.26
3.41
3.50
3.33
3.44
3.25
1.54
(0.07%)
1.35%
—
10.95
EPS growth%
28.34
29.44
32.04
30.43
29.19
27.29
26.27
26.66
23.67
20.78
29.03
26.27
27.82
49
5.35
Bookvalue per sh$
7.80
8.72
10.10
9.92
10.61
11.67
13.16
13.57
13.70
15.81
2.80
8.31%
9.24%
—
1.81
FCF per share$
1.16
1.03
1.10
1.15
1.15
1.15
1.21
1.04
1.04
1.00
2.02
(2.65%)
(1.84%)
—
3.51
Dividend per sh$
4.33
4.39
4.10
3.84
4.07
4.21
4.22
3.74
3.91
4.12
3.99
0.23%
(1.65%)
—
26.77
Div yield (avg)%
19.47
16.59
13.62
11.30
11.42
8.86
6.76
4.21
5.09
7.00
22.72
6.76
10.08
19
6.28
Payout ratio%
16.56
17.45
14.66
14.36
13.03
12.94
12.94
15.60
16.35
13.83
18.74
13.83
14.51
25
2.282
Shares (diluted)B
3.773
3.964
4.627
4.963
5.159
5.847
6.968
6.961
7.280
8.280
2.314
9.92%
8.83%
94
15.22
Buyback yield%
17.79
16.66
14.59
15.21
16.21
16.56
15.19
14.34
15.76
13.22
7.36
15.19
15.49
31
1.209
D/E ratiox
1.434
1.512
1.626
1.725
1.825
2.086
2.384
2.396
2.693
2.819
0.366
2.396
1.955
44
2.921
Enterprise value$B
3.020
2.844
3.198
3.217
3.612
3.469
3.456
3.934
4.374
4.759
13.45
5.67%
4.94%
54
1.794
LT debt$B
18.27
17.93
19.13
17.32
17.14
18.39
17.82
18.09
16.82
15.78
1.136
(1.64%)
(0.65%)
57
Revenue
$26.43B
4.19%
1.00×
Cost of revenue
$18.50B
4.19%
1.00×
Operating expenses
$5.575B
5.09%
1.09×
Goodwill & intangibles
17.12%
Spread over hurdle
(4.46%)