0.476
Revenue$B
2.071
2.070
2.092
2.154
2.255
2.259
2.258
2.269
2.316
0.504
0.500
1.47%
1.30%
77
4.38
Revenue growth%
24.56
22.22
23.89
21.38
23.95
23.74
23.37
20.62
19.29
18.38
7.22
23.37
23.56
22
3.98
Gross margin%
26.03
28.12
26.70
29.53
28.81
26.23
24.08
21.13
18.91
27.09
20.85
24.08
26.47
36
26.11
Operating margin%
23.69
22.62
23.67
26.57
28.97
28.23
30.58
32.53
32.12
22.06
17.87
30.58
27.40
22
3.00
Net margin%
27.42
28.93
31.18
31.10
29.80
32.60
33.51
35.46
35.24
26.91
25.46
33.51
31.14
77
8.618
P/E ratio (avg)x
9.609
10.59
10.92
11.92
11.98
12.10
12.87
12.91
12.36
21.83
20.06
12.36
11.95
50
8.597
EV/EBITx
40.04
40.71
39.78
42.56
47.69
55.03
60.75
67.14
78.20
29.10
33.30
60.75
45.12
34
17.82
FCF yield (avg)%
29.68
31.97
30.32
31.09
28.28
25.75
25.69
26.49
24.92
28.50
18.03
25.75
28.92
20
24.19
FCF margin%
35.36
34.74
35.52
32.94
33.08
34.27
35.53
33.23
35.82
21.10
8.20
34.27
34.53
87
0.492
FCF / Net incomex
1.012
1.002
0.902
0.817
0.899
0.833
0.810
0.808
0.735
1.400
1.539
0.810
0.866
46
15.67
ROIC%
24.63
23.31
21.27
19.54
17.39
18.60
19.31
19.04
16.55
26.94
20.81
18.60
19.43
59
18.24
Return on equity%
25.49
25.14
24.20
26.53
25.26
22.91
25.82
27.72
29.76
6.02
3.05
25.82
25.66
47
14.49
Return on assets%
10.97
12.62
14.56
15.17
15.62
13.72
10.73
10.10
7.53
15.54
28.32
10.73
11.79
41
1.42
EPS$
6.22
6.14
6.19
6.82
7.88
7.69
8.83
8.82
8.42
1.49
1.71
4.32%
2.55%
—
19.82
EPS growth%
4.99
3.45
6.43
6.94
7.36
6.78
5.07
3.85
2.57
20.23
13.13
5.07
5.03
51
6.81
Bookvalue per sh$
4.15
4.07
4.87
5.62
6.71
7.68
9.27
10.71
12.93
4.05
1.86
18.15%
11.90%
—
3.53
FCF per share$
1.22
1.23
1.12
1.03
0.91
0.89
0.87
0.81
0.88
2.60
5.23
(3.11%)
(4.66%)
—
3.12
Dividend per sh$
1.76
1.75
1.73
2.00
2.03
2.18
2.47
2.41
2.37
6.55
6.98
3.44%
4.44%
—
8.16
Div yield (avg)%
23.79
26.19
26.96
27.86
25.85
27.65
28.89
27.35
26.47
23.49
13.90
27.35
26.71
66
10.68
Payout ratio%
9.23
8.68
10.29
9.03
9.22
7.59
8.78
10.25
8.79
4.55
17.43
8.79
8.91
88
117.7
Shares (diluted)M
118.0
135.7
151.4
149.9
146.4
142.1
141.6
151.7
172.5
121.0
119.8
2.85%
4.29%
44
17.12
Buyback yield%
5.60
5.69
4.11
2.08
0.40
1.21
3.84
4.52
4.28
21.14
7.00
3.84
4.20
87
0.733
D/E ratiox
2.937
3.359
3.501
4.200
4.137
4.040
4.769
4.993
5.071
1.616
1.285
4.769
4.089
92
0.324
Enterprise value$B
1.349
1.347
1.562
1.806
2.148
2.421
2.693
2.963
3.445
1.448
1.727
13.80%
11.28%
35
0.278
LT debt$B
1.497
1.407
1.417
1.445
1.326
1.291
1.420
1.297
1.369
1.426
0.193
(1.07%)
(0.89%)
45
Revenue
$2.316B
1.30%
1.00×
Cost of revenue
$1.326B
1.22%
0.99×
Operating expenses
$499.2M
1.44%
1.01×
Goodwill & intangibles
16.91%
Spread over hurdle
33.89%