307.1
Revenue$B
235.2
251.3
263.9
272.5
284.6
301.4
322.6
344.4
368.2
382.4
340.6
6.09%
5.47%
74
4.54
Revenue growth%
18.88
21.45
23.06
22.58
21.73
22.10
23.13
21.15
23.24
24.27
23.04
23.13
22.34
40
8.16
Gross margin%
27.71
29.05
31.31
30.33
30.22
29.84
31.96
32.33
30.74
28.15
5.87
30.74
30.28
6
22.37
Operating margin%
18.85
19.28
20.52
17.97
17.49
19.38
16.84
15.62
16.01
14.44
12.73
16.01
17.73
27
7.58
Net margin%
14.34
11.89
13.44
16.34
16.56
14.69
16.29
18.72
18.63
21.17
12.02
18.63
16.32
48
12.79
P/E ratio (avg)x
45.59
46.75
45.53
42.49
45.04
50.75
54.35
59.11
55.72
59.89
28.37
55.72
48.75
49
23.95
EV/EBITx
17.19
16.14
15.61
18.08
20.97
19.96
20.58
23.40
26.16
27.34
15.50
23.40
20.27
6
4.52
FCF yield (avg)%
20.65
18.13
19.20
22.16
19.67
19.91
21.64
23.66
22.80
22.25
4.18
22.25
21.15
53
10.64
FCF margin%
19.56
21.38
18.61
16.34
15.19
14.09
16.00
15.28
15.84
15.06
14.53
15.28
15.92
56
0.341
FCF / Net incomex
0.284
0.263
0.284
0.319
0.351
0.319
0.323
0.363
0.401
0.375
1.741
0.363
0.321
26
14.82
ROIC%
22.55
25.02
22.39
24.88
25.76
23.04
20.57
20.10
18.26
19.87
23.07
20.10
22.47
12
13.73
Return on equity%
0.40
0.40
2.11
0.40
0.47
1.01
0.40
1.83
1.04
1.43
15.48
1.04
0.74
17
7.75
Return on assets%
21.81
21.43
19.78
18.42
19.89
20.19
18.95
21.33
22.47
24.53
5.47
21.33
20.76
59
35.48
EPS$
43.29
46.66
47.96
45.28
47.63
48.42
53.99
51.86
53.18
49.59
38.41
0.81%
1.93%
—
28.96
EPS growth%
18.29
19.91
17.93
16.13
17.22
19.78
21.97
24.56
22.79
21.79
8.78
21.97
19.85
78
73.77
Bookvalue per sh$
31.73
34.42
37.74
40.70
44.63
44.24
52.03
58.21
58.11
65.48
119.49
7.97%
8.23%
—
84.76
FCF per share$
75.30
76.65
90.07
92.67
107.17
114.74
125.04
148.78
154.83
169.53
68.13
9.61%
8.38%
—
54.11
Dividend per sh$
47.38
52.67
49.19
52.10
52.69
51.38
50.16
55.03
55.66
54.03
114.39
0.50%
1.59%
—
9.08
Div yield (avg)%
30.88
30.43
30.12
32.43
31.60
34.47
33.56
30.61
33.45
35.92
12.55
33.56
32.02
24
2.33
Payout ratio%
10.71
9.29
9.07
11.76
11.51
10.43
9.93
12.14
14.48
13.79
21.34
12.14
11.11
31
1.412
Shares (diluted)B
1.770
1.786
1.822
2.076
2.219
2.478
2.420
2.641
2.466
2.581
1.388
3.06%
4.83%
15
21.52
Buyback yield%
21.41
18.69
18.32
19.39
16.73
14.47
16.53
17.23
19.43
19.45
5.38
17.23
18.51
92
1.065
D/E ratiox
0.318
0.372
0.394
0.385
0.409
0.483
0.508
0.584
0.694
0.769
1.131
0.584
0.446
28
253.9
Enterprise value$B
89.95
87.00
80.40
76.90
75.99
75.43
76.29
64.56
57.25
60.62
54.18
(4.42%)
(5.41%)
19
367.0
LT debt$B
37.02
40.66
43.27
44.44
48.85
54.21
53.74
51.81
59.26
57.71
188.4
3.39%
4.35%
20
Revenue
$382.4B
5.47%
1.00×
Cost of revenue
$244.4B
5.51%
1.00×
Operating expenses
$62.84B
5.17%
0.97×
Spread over hurdle
39.97%