2.122
Revenue$B
2.421
2.531
2.658
2.771
2.857
2.943
3.071
3.142
3.208
3.359
2.210
3.29%
3.54%
45
29.22
Revenue growth%
6.58
9.48
9.90
11.59
9.18
12.00
12.35
14.80
16.23
16.71
25.93
14.80
11.80
54
16.61
Gross margin%
16.81
18.31
18.54
15.83
13.53
12.22
10.88
12.41
10.91
8.15
19.40
10.91
12.97
34
26.08
Operating margin%
28.63
28.67
30.80
29.09
30.60
32.99
35.09
35.41
35.14
34.21
18.26
35.09
31.90
32
3.77
Net margin%
10.31
9.60
8.62
6.78
5.52
6.29
7.09
7.14
6.66
5.91
16.37
6.66
6.93
40
28.62
P/E ratio (avg)x
24.17
21.91
22.84
24.08
26.98
30.21
34.01
34.79
31.92
29.50
6.274
31.92
28.24
39
22.22
EV/EBITx
22.62
19.62
16.78
16.91
16.10
16.44
14.48
13.35
14.42
14.95
25.51
14.48
16.27
48
20.95
FCF yield (avg)%
12.24
13.87
15.65
16.25
14.82
17.35
18.42
18.93
18.93
19.21
20.80
18.93
16.80
24
12.49
FCF margin%
12.74
14.44
12.00
11.38
9.03
6.66
4.58
3.69
5.70
2.97
3.53
4.58
7.84
93
1.442
FCF / Net incomex
3.528
3.870
4.552
4.604
4.874
4.830
4.747
5.418
5.690
6.306
0.282
5.418
4.789
67
21.30
ROIC%
16.69
15.18
17.08
15.00
15.48
14.38
16.51
15.67
16.76
15.26
8.02
15.67
15.57
85
8.03
Return on equity%
14.87
17.41
18.03
17.49
15.70
18.15
18.99
16.28
18.61
16.27
23.62
18.15
17.45
31
9.01
Return on assets%
10.96
12.11
14.20
12.09
11.78
9.34
6.97
9.26
11.63
12.77
14.37
9.34
11.70
8
7.73
EPS$
5.36
6.27
7.03
7.47
7.27
8.09
8.06
8.63
8.77
9.02
8.09
4.40%
6.97%
—
9.47
EPS growth%
11.75
11.34
8.82
10.07
9.62
8.26
10.27
12.58
14.70
12.49
5.44
12.49
10.81
10
4.84
Bookvalue per sh$
5.59
4.98
5.16
4.69
4.73
4.78
4.48
4.24
4.05
3.71
12.73
(4.77%)
(3.32%)
—
7.36
FCF per share$
13.28
12.67
13.61
12.32
10.70
10.22
10.14
10.95
10.25
9.81
12.18
(1.73%)
(3.07%)
—
6.46
Dividend per sh$
11.16
11.81
12.50
14.45
16.43
19.01
20.10
19.49
20.16
21.54
2.97
5.56%
7.73%
—
26.51
Div yield (avg)%
33.40
34.25
34.62
34.18
34.23
32.90
35.33
35.05
36.35
37.00
25.36
35.33
34.43
82
14.99
Payout ratio%
11.04
10.84
8.82
6.11
5.24
3.35
3.05
3.77
3.95
3.01
10.18
3.35
4.60
35
52.05
Shares (diluted)M
60.42
62.33
60.13
56.42
53.05
53.80
59.22
57.74
59.87
62.25
53.51
3.25%
(1.13%)
85
22.46
Buyback yield%
29.96
29.55
30.31
33.19
31.75
28.98
30.43
28.32
27.74
25.07
10.08
28.32
29.75
56
0.642
D/E ratiox
0.413
0.487
0.528
0.552
0.576
0.655
0.747
0.793
0.859
0.859
1.797
0.793
0.616
73
1.962
Enterprise value$B
2.568
2.530
2.686
2.878
3.015
3.050
3.293
3.419
3.919
3.713
0.980
4.25%
3.34%
13
0.879
LT debt$B
1.507
1.686
1.824
1.804
1.742
1.884
1.686
1.765
1.867
1.804
2.863
0.70%
2.73%
66
Revenue
$3.359B
3.54%
1.00×
Cost of revenue
$1.985B
3.70%
1.02×
Operating expenses
$366.8M
3.37%
0.98×
Spread over hurdle
13.12%