3.393
Revenue$B
3.341
3.642
3.847
4.134
4.387
4.664
5.101
5.564
6.067
6.602
3.723
8.51%
7.86%
68
5.60
Revenue growth%
32.04
33.72
36.09
36.33
36.83
37.10
36.32
37.86
39.14
41.07
13.05
37.86
36.58
6
2.66
Gross margin%
18.54
16.48
19.27
16.79
18.08
15.37
13.38
11.74
13.36
15.49
28.03
13.38
15.98
83
17.76
Operating margin%
11.79
14.14
16.56
14.86
13.98
12.51
13.06
13.48
12.59
13.58
28.00
13.06
13.53
39
11.90
Net margin%
9.79
9.92
12.10
13.12
11.83
9.38
12.34
12.78
14.19
12.72
22.34
12.72
12.22
38
32.45
P/E ratio (avg)x
32.35
31.36
29.97
28.14
31.47
32.44
30.78
27.83
30.02
27.55
34.15
30.02
30.40
36
34.93
EV/EBITx
23.28
24.61
27.44
28.18
31.84
37.78
38.61
37.90
41.52
49.75
8.943
38.61
34.81
29
24.41
FCF yield (avg)%
30.95
32.62
34.37
35.71
35.88
36.42
36.71
36.33
38.12
37.38
20.54
36.71
36.10
76
24.79
FCF margin%
8.38
9.86
8.41
10.72
12.23
14.78
15.89
12.97
10.41
9.46
23.42
12.97
10.56
65
1.121
FCF / Net incomex
1.153
1.221
1.068
1.129
1.010
0.999
0.891
0.808
0.833
0.828
0.464
0.833
1.005
53
29.86
ROIC%
4.94
7.27
5.94
5.91
4.89
5.60
2.74
3.56
3.88
1.14
23.04
3.56
4.91
47
25.65
Return on equity%
30.02
29.09
31.55
34.29
34.29
35.94
35.90
37.72
38.76
38.94
17.87
37.72
35.10
82
22.22
Return on assets%
17.84
14.96
14.88
17.82
15.04
13.37
10.63
11.79
13.97
16.46
5.10
13.37
14.92
78
7.80
EPS$
5.01
5.07
5.54
4.96
4.59
4.39
4.14
4.10
3.83
3.36
8.33
(6.05%)
(4.17%)
—
9.25
EPS growth%
20.91
18.29
18.69
20.52
18.62
19.80
17.47
18.61
16.03
18.52
26.51
18.52
18.61
18
9.73
Bookvalue per sh$
6.03
6.54
6.53
6.83
7.30
7.12
6.92
7.29
7.23
6.65
6.76
(1.85%)
1.45%
—
8.48
FCF per share$
7.65
6.89
6.31
7.00
6.22
5.76
5.34
5.20
5.40
4.76
8.92
(5.22%)
(4.88%)
—
5.42
Dividend per sh$
3.54
3.66
4.16
3.89
4.41
4.95
4.61
4.52
4.52
5.09
11.38
2.91%
3.59%
—
21.88
Div yield (avg)%
10.16
8.61
7.45
6.38
8.70
10.67
13.30
14.35
16.36
19.04
21.98
14.35
10.41
19
27.52
Payout ratio%
4.66
6.99
8.22
6.51
3.93
4.62
5.64
5.71
3.38
6.24
22.84
5.64
5.68
33
179.1
Shares (diluted)M
313.6
363.9
423.5
421.3
498.4
514.4
502.7
546.8
586.6
592.0
185.0
3.50%
6.74%
27
24.37
Buyback yield%
13.16
15.12
16.56
18.55
15.90
14.45
11.54
10.53
10.59
13.58
16.62
11.54
14.02
17
1.366
D/E ratiox
2.048
2.203
2.040
2.088
2.189
2.440
2.789
2.775
2.987
3.107
1.535
2.789
2.322
46
0.388
Enterprise value$B
0.449
0.390
0.401
0.359
0.387
0.368
0.347
0.315
0.322
0.322
2.224
(3.59%)
(3.94%)
80
6.030
LT debt$B
3.430
3.232
2.931
3.140
2.967
2.621
2.535
2.488
2.451
2.231
3.357
(5.54%)
(3.81%)
44
Revenue
$6.602B
7.86%
1.00×
Cost of revenue
$4.621B
7.86%
1.00×
Operating expenses
$1.364B
8.74%
1.08×
Goodwill & intangibles
18.72%
Spread over hurdle
(5.56%)