4.255
Revenue$B
5.168
5.249
5.354
5.585
5.764
5.911
6.213
6.331
6.577
6.882
4.575
3.61%
3.45%
69
7.95
Revenue growth%
19.43
20.62
19.42
18.00
15.56
16.50
13.59
15.98
18.80
19.91
5.66
16.50
18.40
84
7.25
Gross margin%
9.08
8.94
8.59
10.86
13.28
11.33
12.49
12.29
10.36
9.00
9.79
11.33
10.61
21
21.88
Operating margin%
19.37
19.08
16.62
18.58
21.35
21.28
18.49
19.22
16.43
15.68
17.78
18.49
18.83
44
17.19
Net margin%
32.11
34.16
35.35
34.41
32.91
30.43
30.07
31.47
29.50
27.62
14.06
30.07
31.79
18
32.77
P/E ratio (avg)x
10.39
9.730
10.27
10.00
9.391
10.35
11.51
11.88
11.63
12.51
22.42
11.63
10.37
64
6.931
EV/EBITx
26.99
32.43
35.11
41.56
43.12
41.98
47.13
53.40
61.75
73.81
37.77
53.40
42.55
94
8.43
FCF yield (avg)%
8.16
9.29
6.46
7.14
6.66
7.72
10.10
9.54
8.05
9.93
20.17
9.54
8.10
51
2.23
FCF margin%
6.45
7.70
4.76
7.41
8.14
6.05
5.56
3.94
3.68
5.05
17.04
5.05
5.81
60
1.255
FCF / Net incomex
1.018
1.149
1.127
1.288
1.179
1.131
1.225
1.317
1.406
1.410
0.255
1.317
1.202
64
24.07
ROIC%
10.25
12.41
11.41
12.84
13.88
12.14
14.29
16.21
18.32
18.65
24.25
16.21
13.36
93
10.93
Return on equity%
25.95
24.64
24.15
25.09
27.77
29.18
28.04
28.41
29.50
30.50
25.36
29.18
27.90
35
28.34
Return on assets%
14.93
15.00
13.61
13.96
16.74
18.68
19.81
19.76
22.00
23.26
8.47
19.81
17.71
67
1.68
EPS$
7.61
7.69
7.61
7.13
7.83
6.77
6.63
7.22
6.34
6.86
1.75
(2.61%)
(0.68%)
—
27.58
EPS growth%
19.87
18.50
15.80
17.24
16.09
18.56
17.19
18.46
18.94
20.96
8.24
18.56
18.48
20
3.75
Bookvalue per sh$
8.38
8.26
9.36
9.22
10.34
11.68
10.89
11.31
12.71
13.81
6.91
5.96%
5.11%
—
1.45
FCF per share$
12.45
14.52
17.57
18.12
19.70
23.53
23.78
26.96
31.33
32.86
8.96
10.77%
10.23%
—
9.54
Dividend per sh$
6.57
6.99
7.07
7.60
7.01
7.77
8.16
7.30
7.67
7.52
3.91
1.43%
0.51%
—
18.95
Div yield (avg)%
19.43
18.19
20.00
18.43
21.28
22.87
21.86
19.75
21.86
24.37
15.49
21.86
20.64
81
24.82
Payout ratio%
10.51
11.15
11.58
13.59
14.59
12.59
14.60
11.66
10.24
13.09
17.10
12.59
12.12
52
236.7
Shares (diluted)M
323.8
316.7
370.7
362.5
428.2
433.7
424.3
422.1
448.8
518.0
238.8
3.88%
5.36%
23
24.48
Buyback yield%
19.25
21.45
19.78
21.19
21.82
19.71
16.74
18.54
15.71
17.79
18.25
17.79
19.48
84
0.801
D/E ratiox
1.415
1.327
1.205
1.099
1.054
1.093
1.060
0.944
0.858
0.760
1.514
0.944
1.077
86
4.185
Enterprise value$B
3.997
4.604
4.378
4.692
4.743
5.258
5.678
5.948
6.804
7.246
0.624
8.84%
7.00%
43
1.180
LT debt$B
0.849
0.799
0.827
0.873
0.924
1.032
1.086
1.053
1.058
1.205
1.185
5.46%
3.15%
14
Revenue
$6.882B
3.45%
1.00×
Cost of revenue
$3.561B
3.32%
0.99×
Operating expenses
$1.156B
3.29%
0.99×
Spread over hurdle
(1.03%)