4.526
Revenue$B
6.344
6.957
7.513
8.229
8.932
9.900
10.78
11.51
12.43
13.18
4.904
8.09%
8.21%
61
5.60
Revenue growth%
10.97
8.20
6.89
5.18
6.03
4.28
7.10
8.36
8.03
5.77
23.23
7.10
6.99
42
6.97
Gross margin%
26.12
27.66
28.51
31.09
33.13
35.59
35.05
34.07
31.49
29.25
14.02
34.07
31.29
64
3.19
Operating margin%
25.76
25.85
28.37
29.95
31.27
30.83
29.32
31.91
34.07
31.87
7.88
31.87
30.39
92
28.04
Net margin%
8.24
5.39
7.19
6.82
4.39
3.24
3.50
1.33
3.61
1.70
24.20
3.24
4.00
16
15.18
P/E ratio (avg)x
17.32
17.33
16.70
18.00
16.44
16.70
18.14
17.86
17.30
16.46
16.67
17.30
17.31
46
12.40
EV/EBITx
33.69
33.57
35.51
40.00
42.80
44.21
48.77
58.06
61.24
66.08
18.34
58.06
43.51
27
15.89
FCF yield (avg)%
19.27
16.36
14.48
13.35
16.11
18.57
18.34
16.10
16.02
16.47
27.25
16.47
16.24
52
26.84
FCF margin%
20.62
20.47
18.97
18.02
15.10
16.74
13.90
11.86
14.50
11.83
18.20
13.90
15.92
60
1.355
FCF / Net incomex
0.685
0.671
0.745
0.768
0.754
0.730
0.805
0.893
0.856
0.966
1.274
0.856
0.761
77
12.89
ROIC%
18.16
17.80
16.60
18.65
17.98
19.19
20.81
18.90
17.45
16.20
25.50
18.90
18.07
52
22.20
Return on equity%
4.06
4.69
7.61
7.79
10.05
9.24
11.37
10.39
7.99
9.15
27.68
9.24
8.57
88
6.87
Return on assets%
6.61
6.26
8.76
10.97
8.19
5.19
7.05
4.54
4.06
2.87
20.97
4.54
6.44
16
8.84
EPS$
12.26
12.36
12.30
14.22
16.05
18.67
17.50
19.91
21.09
20.34
9.37
4.86%
4.99%
—
17.80
EPS growth%
27.62
29.92
29.30
31.11
32.52
33.60
32.08
32.40
29.54
30.81
12.87
32.08
30.96
71
20.47
Bookvalue per sh$
11.07
9.47
10.12
9.95
8.77
7.91
8.34
7.48
6.93
6.58
18.70
(5.57%)
(5.81%)
—
10.25
FCF per share$
12.45
14.52
17.06
20.45
21.14
21.14
25.32
26.59
29.49
35.50
15.03
10.93%
11.20%
—
14.88
Dividend per sh$
8.95
8.16
7.46
7.08
6.66
6.99
6.75
6.80
7.65
7.72
4.52
2.97%
(2.23%)
—
12.10
Div yield (avg)%
20.78
19.15
17.04
15.28
13.12
13.99
11.75
11.72
9.46
10.54
12.43
11.72
13.56
8
20.78
Payout ratio%
4.17
5.95
8.18
9.91
10.27
8.44
7.96
7.55
7.34
7.04
12.08
7.55
7.76
50
256.2
Shares (diluted)M
371.5
363.2
412.2
402.3
432.9
398.6
386.6
388.9
421.7
412.2
244.1
(0.98%)
1.96%
14
15.24
Buyback yield%
13.31
14.82
12.70
11.89
10.53
9.37
10.01
11.67
8.74
7.06
23.21
9.37
11.10
14
0.531
D/E ratiox
0.334
0.332
0.383
0.423
0.461
0.462
0.492
0.503
0.485
0.563
0.341
0.492
0.461
52
2.317
Enterprise value$B
4.426
4.869
4.774
4.768
4.975
4.549
4.840
5.291
5.828
5.122
1.969
0.58%
2.35%
79
3.332
LT debt$B
0.351
0.312
0.331
0.330
0.308
0.312
0.319
0.270
0.258
0.241
1.924
(4.78%)
(4.11%)
94
Revenue
$13.18B
8.21%
1.00×
Cost of revenue
$7.755B
8.15%
0.99×
Operating expenses
$1.834B
7.89%
0.97×
Goodwill & intangibles
17.78%
Spread over hurdle
24.76%