0.484
Revenue$B
1.022
1.105
1.191
1.267
1.373
1.470
1.587
1.696
1.821
1.924
0.507
6.99%
7.20%
72
20.77
Revenue growth%
10.89
9.28
9.12
11.22
11.21
8.62
6.46
4.99
5.71
7.23
13.63
6.46
8.87
34
14.01
Gross margin%
12.80
11.89
13.60
11.53
9.14
7.97
8.81
7.90
9.69
7.74
20.83
7.97
9.41
80
13.60
Operating margin%
4.46
7.01
9.80
8.07
7.51
10.48
12.15
14.71
17.28
18.61
16.34
14.71
10.14
27
24.67
Net margin%
20.68
23.55
23.75
24.72
27.52
24.84
27.11
27.53
26.86
28.77
2.66
27.11
25.85
93
22.58
P/E ratio (avg)x
17.59
17.58
20.14
22.96
24.90
24.59
25.92
28.65
28.40
32.25
15.38
28.40
24.74
27
18.67
EV/EBITx
34.96
32.31
30.23
29.88
27.87
29.18
28.67
29.48
26.99
27.49
37.82
28.67
29.33
11
24.79
FCF yield (avg)%
7.13
9.88
9.06
7.77
8.58
8.88
11.35
9.77
7.18
6.87
13.15
8.88
8.73
74
13.33
FCF margin%
21.15
21.85
22.48
23.14
21.53
21.11
22.52
25.36
26.24
23.94
23.00
23.94
22.50
49
0.356
FCF / Net incomex
1.456
1.404
1.407
1.537
1.689
1.625
1.729
1.896
1.839
1.957
1.681
1.839
1.657
27
13.82
ROIC%
23.84
23.15
22.36
23.28
24.76
23.16
23.46
25.65
22.73
21.15
17.25
23.16
23.22
57
18.74
Return on equity%
12.76
14.18
14.23
15.23
16.79
15.52
14.91
13.99
12.85
11.96
16.68
13.99
14.20
75
4.68
Return on assets%
25.91
27.43
28.42
30.81
29.26
30.94
33.30
33.06
31.44
29.93
15.11
31.44
30.37
75
26.30
EPS$
46.89
45.90
44.89
44.50
48.62
45.88
44.96
50.78
57.67
64.75
28.67
5.90%
3.57%
—
23.75
EPS growth%
1.09
0.51
0.40
1.89
2.14
2.20
3.62
6.16
4.39
3.17
12.36
3.62
2.17
46
7.93
Bookvalue per sh$
8.38
9.18
9.62
10.57
10.66
11.65
12.40
11.59
13.46
14.26
10.67
6.00%
6.13%
—
24.61
FCF per share$
35.63
34.98
41.59
40.35
43.94
52.42
56.30
63.71
72.78
83.86
35.83
13.80%
10.77%
—
26.39
Dividend per sh$
57.34
59.68
68.53
71.24
69.53
71.39
71.83
69.29
75.66
78.79
34.02
2.53%
4.39%
—
8.98
Div yield (avg)%
8.95
10.77
8.98
8.23
10.79
12.33
11.69
13.54
11.22
8.81
12.51
11.69
10.78
21
10.62
Payout ratio%
13.66
11.52
11.99
11.43
11.99
13.58
16.53
17.10
14.97
17.20
18.49
16.53
13.62
68
23.12
Shares (diluted)M
27.81
26.06
24.12
21.14
19.62
17.20
17.28
17.97
17.28
16.03
23.22
(3.96%)
(4.88%)
13
20.94
Buyback yield%
29.67
27.21
30.02
32.42
35.17
33.37
35.32
37.55
39.44
42.08
26.51
37.55
34.27
91
0.481
D/E ratiox
1.850
1.687
1.888
1.980
2.164
2.156
2.370
2.467
2.614
2.887
0.273
2.467
2.160
51
0.865
Enterprise value$B
1.773
1.797
1.912
1.835
1.738
1.924
2.046
2.328
2.243
2.288
0.548
5.65%
2.49%
76
0.186
LT debt$B
2.065
1.863
2.071
2.208
2.117
2.052
2.237
2.544
2.631
2.979
1.794
7.07%
3.02%
25
Revenue
$1.924B
7.20%
1.00×
Cost of revenue
$1.227B
7.14%
0.99×
Operating expenses
$400.5M
8.14%
1.09×
Spread over hurdle
(1.64%)