6.564
Revenue$B
10.58
10.62
11.03
11.29
11.68
11.82
12.25
12.47
12.82
12.89
6.833
1.99%
1.93%
48
13.81
Revenue growth%
17.19
16.01
15.35
13.75
12.13
9.30
8.87
9.00
6.31
5.70
2.06
8.87
10.72
25
8.41
Gross margin%
15.44
18.00
15.25
12.31
14.10
11.17
12.28
12.40
9.40
7.48
6.51
11.17
12.35
44
20.40
Operating margin%
8.62
9.73
6.89
4.92
7.45
7.76
5.16
4.72
5.34
6.77
16.41
5.34
6.83
74
14.36
Net margin%
12.59
15.49
16.12
17.12
19.49
20.01
22.16
20.23
19.49
20.88
2.44
20.23
19.49
63
29.77
P/E ratio (avg)x
20.68
21.75
22.85
26.13
24.29
26.67
29.57
32.02
36.48
33.80
25.10
32.02
26.40
37
6.674
EV/EBITx
12.29
12.24
11.78
10.43
9.474
9.562
8.829
8.714
8.142
8.070
34.03
8.714
9.518
30
12.36
FCF yield (avg)%
27.35
27.33
27.65
25.60
22.75
22.07
22.90
23.88
25.48
23.91
11.33
23.88
24.69
12
16.90
FCF margin%
29.81
26.86
29.53
31.37
32.47
34.99
32.96
30.56
27.56
29.15
19.65
30.56
30.18
62
0.476
FCF / Net incomex
1.114
1.094
1.227
1.353
1.578
1.595
1.552
1.535
1.811
1.917
0.460
1.595
1.544
53
28.40
ROIC%
3.85
5.19
4.97
5.43
4.62
6.29
6.08
6.89
9.65
11.88
14.97
6.89
5.75
25
3.75
Return on equity%
17.25
14.76
12.31
13.03
10.44
10.33
8.31
6.91
8.23
7.94
12.71
8.23
10.38
45
17.50
Return on assets%
7.80
9.08
6.49
8.31
7.90
7.22
8.97
9.86
10.57
11.85
11.54
9.86
8.64
39
5.10
EPS$
20.93
21.03
23.70
25.75
28.05
29.43
29.81
34.92
35.28
37.07
5.68
5.73%
6.76%
—
7.23
EPS growth%
22.39
23.01
21.78
18.92
16.28
15.35
14.12
14.27
13.87
11.97
29.95
14.12
15.81
44
10.59
Bookvalue per sh$
12.31
14.01
15.79
15.46
15.97
15.66
17.29
18.35
17.39
19.09
14.65
3.63%
3.72%
—
12.97
FCF per share$
9.24
9.85
8.99
9.20
8.56
8.09
8.18
8.49
8.73
8.84
20.96
0.65%
(1.72%)
—
7.19
Dividend per sh$
4.15
4.27
4.64
5.06
4.62
5.08
4.83
4.88
5.49
5.16
4.79
2.23%
2.31%
—
8.15
Div yield (avg)%
27.37
24.95
27.29
28.68
29.61
26.65
25.36
27.80
25.07
26.72
23.49
26.65
27.01
33
7.12
Payout ratio%
18.68
15.77
17.31
16.29
17.24
18.85
16.04
14.48
16.27
17.48
14.57
16.27
16.76
30
322.0
Shares (diluted)M
486.1
451.6
499.4
499.1
534.9
534.5
504.7
553.3
585.7
650.0
334.9
3.97%
4.22%
94
27.20
Buyback yield%
14.58
11.77
9.19
6.83
6.67
8.00
5.28
4.91
4.88
2.04
11.55
4.91
6.75
63
0.645
D/E ratiox
1.790
1.909
1.890
1.754
1.743
1.857
2.074
2.196
2.296
2.225
0.684
2.196
1.900
62
13.34
Enterprise value$B
15.89
17.99
17.52
17.83
18.28
19.54
17.83
19.91
20.21
23.15
9.210
4.83%
4.77%
19
7.345
LT debt$B
10.88
11.06
10.15
9.231
9.179
9.307
7.965
7.126
6.678
6.435
7.889
(6.86%)
(5.88%)
43
Revenue
$12.89B
1.93%
1.00×
Cost of revenue
$8.696B
1.87%
0.99×
Operating expenses
$2.211B
2.42%
1.05×
Goodwill & intangibles
15.95%
Spread over hurdle
55.42%