0.950
Revenue$B
1.391
1.457
1.510
1.607
1.684
1.739
1.850
1.937
2.012
2.142
0.986
4.92%
5.09%
90
20.15
Revenue growth%
26.66
25.77
26.86
28.87
26.76
24.42
24.37
25.56
25.14
25.09
28.55
25.09
25.67
62
27.27
Gross margin%
13.68
15.31
13.16
14.39
12.64
12.31
10.43
10.00
10.99
9.43
28.62
10.43
12.48
58
22.93
Operating margin%
23.72
21.45
20.84
18.96
19.23
20.56
21.54
21.52
23.59
22.50
11.68
21.54
21.49
68
7.95
Net margin%
12.28
13.94
14.22
15.51
15.42
16.97
15.22
15.84
18.68
16.91
26.18
16.91
15.46
83
33.90
P/E ratio (avg)x
42.05
41.96
42.79
46.10
54.76
56.88
62.68
68.70
68.35
71.47
27.86
68.35
55.82
39
27.31
EV/EBITx
5.945
6.418
6.747
6.856
6.397
5.730
5.483
5.685
5.378
5.699
13.28
5.685
5.838
40
20.56
FCF yield (avg)%
15.66
18.29
16.10
18.99
19.16
20.77
22.39
25.11
25.19
28.14
28.54
25.11
19.97
19
12.09
FCF margin%
16.17
17.50
18.11
18.63
19.41
22.22
19.70
20.78
20.29
22.15
25.80
20.78
19.55
75
1.269
FCF / Net incomex
0.094
0.098
0.100
0.090
0.092
0.087
0.081
0.073
0.077
0.069
0.212
0.077
0.088
58
3.88
ROIC%
0.40
1.59
0.40
1.84
0.61
2.30
1.32
0.76
0.40
2.96
7.21
1.32
1.04
71
13.96
Return on equity%
17.28
17.67
16.50
17.50
14.59
11.92
10.86
13.39
11.91
9.29
27.95
11.91
13.99
70
14.48
Return on assets%
12.89
14.73
14.84
16.96
19.49
16.94
14.89
16.21
16.55
18.74
23.92
16.55
16.38
14
14.17
EPS$
38.37
41.49
41.72
45.19
41.71
40.55
40.53
44.49
43.23
48.91
15.62
3.24%
1.56%
—
26.53
EPS growth%
11.38
11.88
11.40
13.04
14.06
12.26
11.91
10.18
7.48
5.29
5.40
10.18
11.64
85
10.29
Bookvalue per sh$
48.09
48.02
48.07
46.85
53.18
54.00
64.62
74.66
80.75
95.90
41.46
12.52%
7.66%
—
15.63
FCF per share$
32.19
32.67
38.80
43.06
43.69
43.53
51.35
59.44
60.80
62.89
15.47
7.55%
7.27%
—
8.41
Dividend per sh$
39.35
46.20
46.08
47.93
52.42
58.47
67.86
66.18
67.70
68.26
6.34
5.42%
5.26%
—
17.48
Div yield (avg)%
20.94
22.00
22.88
24.81
22.02
19.96
22.90
20.12
18.07
15.64
15.92
19.96
21.47
91
27.64
Payout ratio%
27.44
25.67
25.03
26.84
25.00
24.10
23.81
21.96
22.26
20.98
25.97
22.26
24.55
18
31.27
Shares (diluted)M
29.04
28.48
28.73
25.17
27.69
27.52
29.16
27.15
25.54
26.21
32.60
(1.09%)
(0.13%)
24
24.73
Buyback yield%
31.36
33.73
34.03
33.59
36.48
39.14
38.26
40.31
42.03
43.99
14.87
40.31
37.37
44
1.755
D/E ratiox
1.772
1.728
1.593
1.575
1.395
1.406
1.355
1.221
1.087
1.006
1.203
1.221
1.401
53
0.505
Enterprise value$B
0.673
0.657
0.665
0.712
0.745
0.773
0.776
0.796
0.723
0.723
2.359
(0.58%)
0.92%
30
1.054
LT debt$B
0.189
0.215
0.212
0.212
0.205
0.222
0.220
0.228
0.253
0.229
1.065
2.20%
1.55%
78
Revenue
$2.142B
5.09%
1.00×
Cost of revenue
$1.499B
5.09%
1.00×
Operating expenses
$451.8M
6.01%
1.09×
Goodwill & intangibles
15.61%
Spread over hurdle
(5.20%)