5.093
Revenue$B
5.767
6.101
6.401
6.684
6.957
7.482
7.817
8.147
8.841
9.238
5.591
5.84%
5.54%
62
17.25
Revenue growth%
19.65
17.61
15.88
14.08
17.03
18.08
19.37
20.27
19.98
17.20
6.71
19.37
17.84
57
12.81
Gross margin%
6.02
7.46
9.75
9.91
8.39
11.10
9.48
9.33
11.92
14.01
15.51
11.10
9.62
6
13.65
Operating margin%
0.40
2.68
4.82
3.21
4.82
3.52
3.57
4.98
5.18
5.18
13.52
4.98
4.20
80
20.04
Net margin%
22.37
21.76
22.47
20.14
20.42
23.15
25.64
24.23
25.54
24.95
21.24
24.95
22.81
55
10.80
P/E ratio (avg)x
24.95
24.70
27.39
28.87
30.92
30.29
31.21
35.95
35.67
40.54
29.96
35.67
30.60
35
19.85
EV/EBITx
12.72
14.17
15.30
14.19
15.62
16.85
18.86
18.66
20.82
23.20
6.528
18.86
16.23
29
26.35
FCF yield (avg)%
6.09
7.47
7.98
9.77
11.19
9.92
9.62
11.69
10.03
11.37
8.54
10.03
9.84
63
3.51
FCF margin%
22.53
21.50
24.05
22.17
23.92
23.37
23.54
26.19
25.38
27.49
16.59
25.38
23.73
87
1.041
FCF / Net incomex
1.414
1.565
1.652
1.789
1.917
1.941
1.911
1.971
2.228
2.093
1.277
1.971
1.914
75
10.47
ROIC%
11.07
11.09
13.97
13.01
12.56
12.86
10.39
8.17
9.04
7.93
12.76
9.04
11.08
46
29.52
Return on equity%
19.28
19.14
19.70
21.16
18.31
19.18
16.38
19.30
18.69
16.56
3.52
18.69
19.16
62
10.75
Return on assets%
16.06
16.08
16.01
15.96
18.87
17.56
18.02
19.12
19.53
20.96
7.30
19.12
17.79
61
3.61
EPS$
10.38
10.24
9.36
8.60
7.92
8.62
8.07
8.33
8.44
8.82
3.84
2.19%
(1.12%)
—
6.60
EPS growth%
11.71
14.50
13.56
15.42
17.70
18.88
19.79
21.63
20.55
18.32
22.21
19.79
18.01
79
4.05
Bookvalue per sh$
10.76
9.49
8.94
9.55
10.03
10.84
10.01
9.08
8.42
7.37
14.02
(5.98%)
(3.85%)
—
20.97
FCF per share$
34.74
37.93
36.14
40.12
41.64
46.41
49.17
50.78
59.05
64.18
14.47
9.04%
7.90%
—
14.91
Dividend per sh$
18.98
20.22
21.84
21.44
20.69
17.73
15.68
14.72
14.71
13.29
15.98
(8.47%)
(4.69%)
—
18.12
Div yield (avg)%
27.11
27.90
30.66
32.06
33.98
33.80
32.60
35.14
32.95
30.25
20.11
32.95
32.33
59
8.67
Payout ratio%
15.34
14.97
16.29
18.36
17.93
15.17
12.30
10.73
8.80
9.66
2.64
10.73
15.07
13
190.8
Shares (diluted)M
177.7
173.7
160.5
164.0
146.7
161.6
173.4
166.9
174.3
158.4
190.3
1.55%
(2.23%)
66
23.20
Buyback yield%
19.21
19.77
21.74
23.37
22.88
22.30
24.83
24.61
25.17
24.23
8.25
24.61
23.12
52
0.274
D/E ratiox
0.839
0.741
0.766
0.779
0.709
0.650
0.597
0.516
0.544
0.476
0.572
0.544
0.680
51
2.004
Enterprise value$B
0.463
0.459
0.460
0.490
0.510
0.469
0.431
0.402
0.442
0.409
3.299
(4.32%)
(2.00%)
81
6.325
LT debt$B
10.41
12.05
13.77
14.07
15.33
14.55
14.31
15.96
16.75
18.74
2.762
4.11%
7.38%
34
Revenue
$9.238B
5.54%
1.00×
Cost of revenue
$6.467B
5.54%
1.00×
Operating expenses
$1.928B
5.50%
1.00×
Goodwill & intangibles
15.52%
Spread over hurdle
(0.71%)