10.30
Revenue$B
29.57
30.96
31.87
33.85
35.20
37.13
38.80
41.19
43.40
45.42
11.05
5.23%
4.66%
40
3.80
Revenue growth%
6.17
3.88
4.76
5.05
4.25
3.38
4.99
6.95
3.99
6.90
11.60
4.99
4.88
24
8.49
Gross margin%
14.86
14.08
16.32
17.92
16.28
14.53
14.10
13.68
15.17
12.32
29.09
14.10
14.70
64
10.83
Operating margin%
12.11
11.20
10.95
8.58
9.16
7.55
7.95
9.83
7.92
7.99
17.57
7.95
8.87
61
27.14
Net margin%
35.32
32.63
33.26
31.20
28.28
27.87
29.09
29.94
26.99
25.12
4.32
27.87
29.51
82
11.57
P/E ratio (avg)x
29.85
30.36
34.02
34.09
36.33
34.76
36.89
42.13
40.16
43.83
36.23
40.16
35.55
36
31.74
EV/EBITx
24.41
24.33
27.03
25.64
26.97
28.19
28.56
29.95
29.74
32.72
31.45
29.74
27.61
23
11.89
FCF yield (avg)%
15.74
16.81
16.78
14.59
12.80
15.20
14.33
15.89
13.04
12.91
11.04
14.33
14.89
78
9.57
FCF margin%
20.99
18.04
18.96
20.44
21.38
23.72
25.85
27.07
26.38
26.11
15.46
26.11
22.55
14
1.070
FCF / Net incomex
0.489
0.506
0.525
0.609
0.712
0.782
0.824
0.836
0.980
1.006
1.263
0.836
0.747
62
3.25
ROIC%
17.05
18.32
20.46
21.22
22.10
23.37
20.89
21.09
21.27
20.82
18.60
21.09
20.99
62
4.44
Return on equity%
21.08
18.42
18.88
21.72
22.22
25.21
27.66
26.05
27.43
25.07
23.79
26.05
23.64
61
27.01
Return on assets%
2.54
2.11
4.06
4.37
2.02
3.07
4.78
4.05
3.36
3.31
29.54
3.36
3.34
23
10.30
EPS$
12.35
11.70
11.64
10.53
9.92
9.39
9.38
8.49
9.26
8.23
11.48
(3.66%)
(3.99%)
—
27.00
EPS growth%
24.14
26.51
24.58
26.73
26.57
24.32
22.21
21.04
21.38
22.76
11.73
22.21
24.23
20
12.67
Bookvalue per sh$
28.43
29.44
27.54
31.22
28.47
27.24
30.92
32.43
34.22
35.86
17.07
4.72%
1.76%
—
5.10
FCF per share$
10.04
10.70
11.38
11.34
11.69
11.02
10.53
10.92
11.70
10.99
11.89
(1.23%)
2.22%
—
10.14
Dividend per sh$
19.83
19.49
21.96
25.02
26.15
27.39
28.25
29.41
26.97
28.21
12.08
1.52%
4.12%
—
17.52
Div yield (avg)%
17.63
20.58
18.09
17.85
16.68
14.71
16.75
18.00
16.95
16.22
23.20
16.75
17.29
39
5.17
Payout ratio%
0.40
0.40
3.11
2.28
0.40
0.40
3.04
2.89
0.40
0.40
21.26
0.40
0.40
79
814.8
Shares (diluted)M
818.1
835.7
806.8
710.9
653.0
712.4
648.5
576.1
548.5
520.3
804.8
(4.44%)
(4.48%)
48
12.30
Buyback yield%
5.29
3.35
2.48
4.87
6.22
6.23
7.52
7.07
4.58
3.41
17.53
6.23
5.08
15
0.304
D/E ratiox
0.728
0.763
0.814
0.744
0.666
0.746
0.662
0.694
0.757
0.802
0.186
0.746
0.745
52
22.93
Enterprise value$B
43.89
39.27
41.24
38.46
40.02
38.14
36.89
33.43
30.19
27.01
4.553
(7.56%)
(5.22%)
68
33.94
LT debt$B
52.77
54.93
55.15
64.22
73.25
72.13
82.49
87.01
88.60
84.92
41.93
3.00%
5.08%
32
Revenue
$45.42B
4.66%
1.00×
Cost of revenue
$26.05B
4.55%
0.99×
Operating expenses
$7.285B
4.53%
0.99×
Goodwill & intangibles
16.42%
Spread over hurdle
(8.94%)