0.338
Revenue$B
3.146
3.229
3.365
3.428
3.535
3.689
3.833
3.867
4.028
4.221
0.366
3.61%
3.42%
59
4.89
Revenue growth%
10.36
12.57
11.97
12.54
10.89
12.36
11.68
9.88
9.45
7.19
27.19
9.88
11.28
16
14.13
Gross margin%
15.19
14.61
17.42
17.19
18.04
16.88
17.74
15.65
17.35
16.73
17.92
16.88
17.03
66
16.91
Operating margin%
20.16
18.72
18.55
20.72
20.71
20.27
18.05
20.93
19.61
18.80
20.78
19.61
19.88
27
13.47
Net margin%
15.90
14.09
14.26
11.79
12.89
12.71
11.87
13.11
14.21
15.61
13.84
13.11
13.60
52
18.66
P/E ratio (avg)x
20.85
23.39
25.19
26.52
28.86
28.55
28.99
31.84
30.97
36.65
36.41
30.97
28.70
89
10.85
EV/EBITx
37.64
39.53
38.16
39.36
37.01
36.95
41.89
41.67
44.99
47.78
6.124
41.89
39.45
21
18.89
FCF yield (avg)%
0.84
3.62
1.12
2.53
0.40
0.40
2.43
0.40
0.40
0.40
20.07
0.40
0.62
71
10.43
FCF margin%
23.29
26.25
26.21
25.76
27.21
28.69
28.48
31.24
32.88
33.61
14.84
31.24
27.85
20
1.498
FCF / Net incomex
0.601
0.682
0.749
0.793
0.823
0.782
0.871
0.860
0.807
0.942
1.268
0.860
0.800
45
11.55
ROIC%
17.24
19.95
17.45
16.80
18.03
19.18
20.31
20.59
22.55
23.24
11.20
20.59
19.56
18
29.20
Return on equity%
24.91
22.76
22.47
22.99
24.56
24.26
26.81
29.04
26.33
24.33
29.43
26.33
24.45
54
15.06
Return on assets%
16.74
14.51
15.14
15.92
18.56
20.15
21.28
21.50
21.57
24.35
7.99
21.50
19.35
28
2.39
EPS$
1.12
1.22
1.25
1.09
1.00
1.07
1.14
1.03
0.95
0.87
2.46
(2.74%)
(2.10%)
—
3.06
EPS growth%
9.47
12.30
12.28
9.77
7.91
9.49
8.52
9.22
7.99
8.68
21.05
8.68
9.35
41
0.85
Bookvalue per sh$
3.27
3.77
4.22
4.12
4.72
5.25
5.57
6.38
6.59
7.57
2.51
9.93%
9.10%
—
2.75
FCF per share$
3.93
3.92
3.79
4.46
5.35
5.42
5.38
5.55
5.48
5.57
2.18
0.83%
4.76%
—
2.78
Dividend per sh$
2.61
2.68
3.11
3.61
4.15
4.04
4.78
5.43
6.26
7.08
1.02
11.27%
10.22%
—
26.73
Div yield (avg)%
0.79
0.40
0.40
0.40
1.75
0.85
0.40
0.40
0.40
2.51
17.66
0.40
0.40
25
25.12
Payout ratio%
25.34
27.93
26.83
27.22
25.55
25.67
27.61
26.30
27.97
25.11
3.79
26.30
26.56
8
0.717
Shares (diluted)B
1.187
1.434
1.427
1.637
1.880
1.860
1.864
2.123
2.453
2.463
0.722
5.55%
8.71%
65
13.51
Buyback yield%
30.52
32.61
33.81
31.39
32.22
34.11
35.65
38.09
40.31
43.11
4.07
38.09
33.96
79
0.612
D/E ratiox
1.329
1.290
1.453
1.335
1.261
1.189
1.083
0.995
1.044
1.109
0.807
1.083
1.225
37
3.789
Enterprise value$B
0.793
0.771
0.827
0.890
0.971
1.025
0.954
0.960
0.848
0.808
3.082
(3.62%)
(0.28%)
80
2.399
LT debt$B
1.106
1.083
1.164
1.103
1.210
1.104
1.162
1.055
1.158
1.272
2.054
1.00%
0.59%
37
Revenue
$4.221B
3.42%
1.00×
Cost of revenue
$2.414B
3.25%
0.98×
Operating expenses
$1.009B
3.79%
1.04×
Cash and investments
18.88%
Spread over hurdle
10.42%