3.863
Revenue$B
3.739
3.867
4.151
4.356
4.626
4.893
5.225
5.517
5.763
6.034
4.298
5.46%
5.29%
54
2.60
Revenue growth%
16.91
14.39
13.23
13.88
15.52
14.96
16.10
15.26
16.04
16.72
25.83
16.04
15.39
48
10.06
Gross margin%
5.07
6.46
5.65
7.52
8.74
6.71
8.44
10.45
8.18
7.77
10.21
8.18
7.65
47
7.11
Operating margin%
27.90
26.99
29.67
32.56
34.50
32.98
35.11
32.45
30.47
29.15
3.83
32.45
31.46
94
11.98
Net margin%
19.43
20.18
18.11
18.90
16.46
14.61
12.12
14.65
14.72
14.30
9.79
14.61
15.59
14
8.441
P/E ratio (avg)x
20.22
24.37
26.68
29.66
31.14
37.68
39.84
47.21
50.87
50.04
20.60
47.21
34.41
42
6.236
EV/EBITx
14.83
15.72
17.17
19.19
17.87
17.44
17.88
19.14
18.27
21.00
15.78
18.27
17.88
88
26.44
FCF yield (avg)%
23.29
21.36
18.60
21.37
21.87
20.20
19.71
19.79
19.99
22.83
18.56
19.99
20.78
43
2.37
FCF margin%
15.47
17.54
18.24
15.78
14.15
11.19
12.21
13.02
11.87
11.50
17.66
11.87
13.58
23
1.277
FCF / Net incomex
0.881
0.961
1.114
1.084
1.174
1.186
1.223
1.379
1.439
1.655
0.990
1.379
1.180
80
11.15
ROIC%
5.04
4.32
5.54
5.64
2.89
2.27
4.12
4.51
2.73
4.47
28.85
4.12
4.39
38
29.66
Return on equity%
11.59
13.22
10.78
13.06
12.04
14.84
13.51
13.38
14.94
15.25
6.70
14.84
13.30
92
25.31
Return on assets%
14.82
13.07
12.56
11.58
11.87
13.17
11.20
12.34
10.86
9.90
17.26
11.20
12.11
64
6.73
EPS$
9.66
11.27
11.03
12.44
14.37
17.16
17.83
20.48
22.74
24.89
7.33
11.61%
11.37%
—
22.40
EPS growth%
7.09
7.46
10.11
11.55
11.88
11.80
14.35
12.90
11.04
9.07
2.56
11.80
11.29
65
5.57
Bookvalue per sh$
3.38
3.26
3.42
3.44
4.05
4.39
4.60
4.89
5.09
6.07
1.05
8.46%
6.02%
—
1.89
FCF per share$
6.22
6.51
7.24
7.27
7.96
8.04
8.81
8.94
8.44
8.98
1.28
2.44%
4.39%
—
5.07
Dividend per sh$
1.75
1.56
1.64
1.63
1.62
1.83
2.06
2.08
2.27
2.38
1.31
8.05%
2.20%
—
26.70
Div yield (avg)%
9.73
7.63
9.74
9.85
9.57
10.32
11.41
13.35
14.76
13.12
11.46
13.12
10.09
74
7.58
Payout ratio%
12.32
13.41
13.90
13.43
15.53
15.93
15.96
16.84
18.26
16.98
12.48
16.84
15.73
75
0.489
Shares (diluted)B
0.557
0.584
0.671
0.727
0.841
0.952
0.900
0.955
0.993
1.097
0.482
5.44%
6.74%
26
21.42
Buyback yield%
12.26
13.07
10.60
11.09
12.28
10.76
8.63
6.22
7.00
9.28
9.24
8.63
10.68
40
1.741
D/E ratiox
0.859
0.872
0.864
0.868
0.846
0.945
1.071
1.124
1.128
1.091
1.666
1.091
0.908
12
2.653
Enterprise value$B
2.325
2.697
2.525
2.909
2.731
2.822
3.138
3.522
3.459
3.814
3.768
6.91%
5.30%
53
5.476
LT debt$B
2.217
2.188
2.425
2.647
2.698
2.853
2.693
3.114
3.167
3.218
5.941
3.58%
4.55%
37
Revenue
$6.034B
5.29%
1.00×
Cost of revenue
$3.946B
5.07%
0.98×
Operating expenses
$1.206B
5.85%
1.05×
Spread over hurdle
(0.30%)