0.984
Revenue$B
1.663
1.757
1.884
2.045
2.226
2.350
2.533
2.681
2.897
3.100
1.029
6.85%
7.16%
26
20.39
Revenue growth%
27.02
24.16
23.54
25.22
23.67
20.68
19.10
19.02
21.90
23.75
11.39
20.68
23.61
71
28.75
Gross margin%
16.85
19.67
17.04
16.45
19.10
21.38
19.17
19.37
19.24
19.80
25.73
19.37
19.20
55
22.45
Operating margin%
12.96
13.30
15.36
14.40
12.07
13.31
15.70
16.14
16.32
17.31
4.60
16.14
14.88
76
25.02
Net margin%
8.71
6.80
7.74
10.70
9.72
10.84
9.90
10.54
12.21
12.30
20.91
10.84
10.22
89
35.43
P/E ratio (avg)x
26.61
29.30
27.40
28.13
29.00
29.51
30.44
33.41
29.11
28.58
20.12
29.51
29.05
46
20.18
EV/EBITx
35.86
38.60
41.38
39.85
41.18
47.13
52.87
55.52
53.88
59.44
18.80
53.88
44.25
22
21.43
FCF yield (avg)%
5.07
4.46
5.95
5.70
3.88
5.91
7.45
5.61
3.05
1.81
14.12
5.61
5.34
59
8.62
FCF margin%
17.50
19.60
21.23
21.76
22.21
24.31
24.52
23.39
25.67
23.58
22.99
24.31
22.80
49
0.193
FCF / Net incomex
0.773
0.871
0.911
0.966
0.899
0.924
0.897
1.038
1.051
1.154
0.420
1.038
0.917
32
10.82
ROIC%
6.62
9.35
6.83
7.03
7.36
4.43
2.25
0.99
1.65
1.92
15.87
1.92
5.52
46
29.05
Return on equity%
13.53
12.91
12.75
14.35
14.64
15.27
13.13
12.12
13.37
10.77
21.00
13.13
13.25
43
8.69
Return on assets%
30.90
28.00
30.73
31.56
32.56
29.89
27.41
29.59
29.56
28.50
17.25
29.56
29.74
7
35.40
EPS$
26.65
24.44
25.33
26.18
23.49
23.55
25.51
22.04
22.63
20.42
37.78
(2.76%)
(3.76%)
—
21.51
EPS growth%
4.80
4.70
3.33
0.73
0.40
1.58
2.52
2.89
3.67
2.07
22.34
2.52
2.71
40
26.98
Bookvalue per sh$
57.08
60.60
69.02
64.55
70.89
71.48
76.41
88.34
98.32
109.91
8.47
9.17%
6.93%
—
25.64
FCF per share$
21.33
18.93
19.61
17.47
18.55
16.59
15.12
14.99
16.29
15.77
22.24
(3.19%)
(2.16%)
—
29.06
Dividend per sh$
12.14
12.94
12.13
11.96
13.42
15.21
15.62
16.39
17.39
18.50
44.24
6.64%
5.36%
—
18.41
Div yield (avg)%
17.08
14.80
14.75
14.42
17.41
18.76
17.48
14.80
15.14
14.72
11.87
15.14
14.97
33
25.41
Payout ratio%
18.50
16.01
17.87
16.88
16.03
13.54
13.18
14.36
14.64
17.59
22.15
14.36
16.02
34
53.24
Shares (diluted)M
76.15
74.61
86.05
100.8
119.5
113.5
133.3
156.6
167.2
182.7
53.62
8.86%
8.97%
78
19.84
Buyback yield%
22.96
20.32
21.73
23.00
23.68
25.45
26.18
28.57
26.85
24.58
4.71
26.18
24.13
92
0.925
D/E ratiox
2.277
2.629
2.675
3.133
3.733
4.150
4.606
5.229
6.066
6.808
1.260
5.229
3.941
51
0.290
Enterprise value$B
2.365
2.704
2.939
3.350
3.376
3.747
4.147
3.864
4.167
4.793
3.322
7.26%
8.75%
47
0.887
LT debt$B
0.886
0.812
0.729
0.664
0.595
0.553
0.604
0.633
0.683
0.713
1.054
3.69%
(2.50%)
17
Revenue
$3.100B
7.16%
1.00×
Cost of revenue
$1.981B
7.16%
1.00×
Operating expenses
$630.0M
6.62%
0.95×
Goodwill & intangibles
15.30%
Spread over hurdle
(4.20%)