0.480
Revenue$B
2.259
2.262
2.290
2.266
2.305
2.374
2.341
2.419
2.422
0.533
0.565
1.35%
0.70%
73
12.97
Revenue growth%
14.24
16.44
16.51
14.46
15.83
15.43
15.84
16.68
14.59
12.81
11.77
15.83
15.63
41
27.50
Gross margin%
13.17
12.01
12.84
13.17
11.21
10.35
7.92
5.61
7.12
15.34
16.86
7.92
11.61
61
5.45
Operating margin%
0.40
3.19
5.73
4.67
2.38
0.40
2.75
2.08
0.88
22.97
18.55
2.08
2.23
51
19.91
Net margin%
25.92
27.61
30.61
31.55
31.03
30.29
28.24
29.78
32.47
6.65
12.17
30.29
30.04
49
35.07
P/E ratio (avg)x
30.85
27.55
23.42
23.29
20.92
20.18
19.32
18.62
17.32
16.83
31.63
19.32
22.11
50
18.67
EV/EBITx
31.70
30.83
30.69
32.26
32.59
34.05
35.77
34.50
31.29
19.70
28.72
34.05
31.98
38
28.85
FCF yield (avg)%
29.43
31.99
32.50
32.10
29.55
30.07
30.81
33.43
34.18
21.59
21.50
30.81
31.52
47
26.53
FCF margin%
28.97
26.74
28.40
25.95
27.98
27.41
29.78
32.43
33.48
6.31
4.08
29.78
28.69
19
0.590
FCF / Net incomex
1.920
2.213
2.229
2.618
3.113
3.304
3.475
4.137
4.011
0.521
0.411
3.475
2.865
15
5.54
ROIC%
9.44
12.27
9.28
7.85
5.00
2.71
3.06
1.33
0.40
7.33
5.85
2.71
6.42
75
2.25
Return on equity%
29.30
29.89
27.61
27.85
27.53
29.40
27.24
27.07
24.18
8.03
17.14
27.24
27.73
32
13.95
Return on assets%
17.30
16.27
14.63
16.32
15.83
14.67
12.34
13.96
12.68
6.24
9.00
13.96
15.25
87
0.84
EPS$
2.35
2.69
3.00
3.27
3.57
3.47
3.80
4.22
4.55
0.90
0.96
6.80%
5.56%
—
9.33
EPS growth%
26.34
28.07
29.95
27.50
25.92
24.73
26.91
24.64
23.88
7.83
13.67
24.73
26.13
37
3.53
Bookvalue per sh$
2.70
2.67
2.85
3.38
3.64
4.15
4.20
4.12
4.50
0.76
1.58
5.94%
4.91%
—
2.02
FCF per share$
3.35
3.85
3.54
3.91
4.14
3.97
4.38
4.34
4.71
1.83
3.42
3.79%
4.76%
—
1.32
Dividend per sh$
1.68
1.61
1.49
1.49
1.40
1.39
1.36
1.26
1.17
0.98
3.60
(4.67%)
(4.36%)
—
24.81
Div yield (avg)%
26.48
26.47
25.01
23.78
26.32
25.74
23.21
24.98
25.14
15.88
23.21
25.14
25.22
66
8.92
Payout ratio%
9.07
9.83
10.75
11.25
12.69
13.61
14.85
12.27
11.20
9.63
25.18
12.69
11.22
37
0.619
Shares (diluted)B
0.906
0.873
0.951
0.967
1.122
1.240
1.458
1.550
1.619
0.621
0.596
10.87%
8.96%
31
24.21
Buyback yield%
24.21
24.93
23.78
23.59
23.53
23.93
21.70
20.09
18.41
12.00
19.74
21.70
23.69
69
0.189
D/E ratiox
2.022
2.157
2.429
2.506
2.553
2.559
2.496
2.516
2.472
1.327
1.419
2.516
2.484
42
0.787
Enterprise value$B
2.301
2.202
2.439
2.446
2.714
2.755
2.637
2.998
2.976
0.975
0.527
4.00%
3.23%
74
1.190
LT debt$B
1.319
1.306
1.352
1.306
1.243
1.324
1.290
1.470
1.593
1.410
0.102
4.06%
2.17%
40
Revenue
$2.422B
0.70%
1.00×
Cost of revenue
$1.433B
0.43%
0.97×
Operating expenses
$421.4M
1.23%
1.05×
Goodwill & intangibles
18.05%
Spread over hurdle
70.23%