4.077
Revenue$B
3.787
4.012
4.176
4.333
4.573
4.802
4.939
5.225
5.401
5.670
4.169
4.40%
4.54%
39
27.66
Revenue growth%
18.32
17.46
16.17
14.72
12.93
9.97
10.13
11.54
12.22
13.26
6.55
11.54
13.09
90
3.13
Gross margin%
17.43
18.43
17.33
17.50
16.43
15.23
13.24
13.86
15.54
18.40
15.35
15.23
16.88
28
25.07
Operating margin%
9.54
6.94
6.23
6.89
9.73
6.73
5.67
5.28
2.39
5.14
16.28
5.28
6.48
79
7.21
Net margin%
14.81
15.14
16.16
15.74
15.20
15.59
18.47
17.93
17.54
20.32
22.94
17.93
15.95
39
31.81
P/E ratio (avg)x
15.07
16.67
17.21
16.80
15.95
17.37
17.35
16.12
15.41
15.61
29.52
16.12
16.39
37
31.26
EV/EBITx
47.33
50.64
47.25
42.99
41.27
43.72
45.99
49.06
52.26
55.23
34.79
49.06
47.29
74
15.81
FCF yield (avg)%
10.94
10.20
9.99
10.09
7.39
7.41
8.59
9.35
9.36
6.83
17.18
8.59
9.36
42
22.36
FCF margin%
24.67
23.33
22.24
22.85
25.59
27.79
28.92
30.21
32.85
33.59
19.71
30.21
26.69
94
0.177
FCF / Net incomex
2.244
2.610
2.506
2.924
3.072
3.453
3.979
4.195
4.825
5.040
0.475
4.195
3.262
66
14.11
ROIC%
27.98
26.52
28.81
25.91
25.48
26.82
26.56
29.22
30.37
28.81
4.54
28.81
27.40
80
14.48
Return on equity%
3.89
6.73
8.50
6.57
6.44
7.84
7.58
9.18
9.13
7.62
15.94
7.84
7.60
19
19.86
Return on assets%
22.15
19.67
22.15
20.04
22.34
23.95
22.95
21.61
23.82
21.39
23.21
22.95
22.15
20
1.82
EPS$
2.14
2.44
2.72
2.95
3.03
3.17
3.43
3.21
3.17
2.93
1.89
(0.66%)
3.51%
—
6.17
EPS growth%
25.83
28.24
27.59
30.23
30.82
32.01
30.88
30.97
33.74
36.47
25.08
32.01
30.85
74
1.60
Bookvalue per sh$
2.45
2.74
2.92
3.22
3.57
3.96
4.25
4.96
4.92
4.84
0.40
6.29%
8.28%
—
2.27
FCF per share$
0.90
0.99
1.04
1.13
1.23
1.31
1.30
1.34
1.49
1.76
0.51
7.32%
8.20%
—
0.35
Dividend per sh$
1.11
1.07
1.23
1.24
1.26
1.40
1.32
1.45
1.44
1.37
1.13
1.63%
3.20%
—
20.32
Div yield (avg)%
30.07
30.08
29.71
27.61
25.37
24.69
24.62
22.16
21.57
22.27
15.70
22.27
25.03
7
5.35
Payout ratio%
24.43
25.53
26.30
28.22
29.21
32.15
30.03
30.42
27.62
30.45
4.72
30.42
28.71
39
0.740
Shares (diluted)B
0.887
0.885
0.980
0.980
1.092
1.213
1.191
1.328
1.352
1.317
0.743
3.82%
4.40%
81
14.84
Buyback yield%
11.42
8.82
6.93
6.52
5.52
2.57
3.04
5.53
5.01
5.76
14.47
5.01
5.64
26
0.179
D/E ratiox
0.153
0.166
0.165
0.166
0.155
0.165
0.145
0.158
0.153
0.134
0.231
0.153
0.157
78
3.417
Enterprise value$B
0.291
0.323
0.327
0.303
0.338
0.336
0.339
0.376
0.359
0.350
3.274
0.67%
3.14%
7
2.508
LT debt$B
2.797
3.021
2.947
2.674
2.695
2.345
2.552
2.186
2.134
1.904
2.383
(6.72%)
(5.04%)
9
Revenue
$5.670B
4.54%
1.00×
Cost of revenue
$3.969B
4.54%
1.00×
Operating expenses
$1.103B
4.54%
1.00×
Goodwill & intangibles
19.81%
Spread over hurdle
(3.08%)