3.461
Revenue$B
2.652
2.734
2.833
2.871
2.922
2.974
3.072
3.100
3.086
3.097
3.604
1.17%
1.58%
10
3.74
Revenue growth%
21.26
21.07
22.84
21.02
19.26
17.38
14.70
16.49
18.70
16.33
28.45
16.49
18.98
77
22.38
Gross margin%
6.87
8.66
10.82
9.18
6.76
8.59
7.51
7.50
7.00
6.07
6.45
7.50
7.51
39
13.33
Operating margin%
15.84
14.07
12.43
12.90
13.10
11.87
10.32
7.38
9.00
6.28
11.70
9.00
12.15
58
7.31
Net margin%
28.68
27.73
29.58
28.77
29.60
28.49
27.59
29.73
32.23
30.84
17.09
29.73
29.17
40
15.83
P/E ratio (avg)x
21.73
18.81
20.12
21.40
22.17
23.69
22.37
20.81
20.01
20.26
12.28
20.81
21.11
12
36.61
EV/EBITx
18.97
21.82
22.91
23.18
23.09
21.79
24.79
22.93
21.36
24.46
10.81
22.93
22.92
78
29.98
FCF yield (avg)%
3.55
4.38
3.82
4.28
2.05
0.91
3.75
2.92
4.70
2.19
3.45
2.92
3.65
28
7.29
FCF margin%
20.25
21.33
22.07
22.71
22.54
24.21
23.42
21.15
19.55
20.69
3.24
21.15
21.70
56
0.334
FCF / Net incomex
0.682
0.622
0.631
0.699
0.704
0.785
0.715
0.771
0.711
0.646
0.862
0.715
0.702
57
28.81
ROIC%
30.28
29.64
31.09
29.51
27.81
27.88
26.79
25.95
26.79
23.83
23.01
26.79
27.85
45
24.59
Return on equity%
29.59
28.10
28.17
25.61
26.37
26.77
26.78
25.90
28.09
28.68
17.20
26.78
27.44
67
3.62
Return on assets%
18.67
20.93
18.25
16.63
16.97
15.02
16.73
13.78
13.59
11.32
9.28
13.78
16.68
70
48.94
EPS$
43.11
51.11
59.09
67.53
65.33
72.76
78.41
93.44
108.01
110.18
54.60
11.02%
10.88%
—
14.63
EPS growth%
9.54
7.89
10.81
12.38
14.37
13.35
14.51
14.67
14.90
17.86
18.52
14.67
13.86
6
61.55
Bookvalue per sh$
80.98
81.35
97.21
103.51
113.46
120.23
141.92
145.06
158.00
159.34
30.42
7.03%
8.81%
—
49.49
FCF per share$
24.11
26.48
27.63
31.74
31.61
29.83
28.38
28.09
26.93
26.22
65.14
(3.67%)
1.99%
—
59.85
Dividend per sh$
71.15
80.78
88.02
103.63
107.75
101.76
112.78
131.50
149.08
154.17
42.94
7.43%
7.55%
—
10.68
Div yield (avg)%
4.73
2.95
1.84
2.08
4.37
2.56
0.40
1.30
3.45
2.40
19.83
2.40
2.48
27
3.69
Payout ratio%
27.70
27.71
25.88
23.79
23.89
26.57
28.45
26.62
24.32
23.10
22.48
26.57
26.23
18
22.40
Shares (diluted)M
25.10
28.20
29.17
32.18
34.36
35.72
36.13
37.35
37.26
35.54
21.82
0.68%
3.86%
21
28.66
Buyback yield%
20.38
19.77
22.46
24.43
24.81
22.71
24.02
23.28
22.27
19.61
28.73
22.71
22.58
75
0.186
D/E ratiox
2.050
2.045
1.887
2.152
2.093
2.394
2.609
2.934
3.079
3.381
0.265
2.934
2.273
64
0.788
Enterprise value$B
0.279
0.271
0.292
0.323
0.354
0.372
0.373
0.396
0.386
0.395
1.674
2.19%
4.88%
94
3.383
LT debt$B
1.197
1.321
1.337
1.292
1.430
1.399
1.502
1.702
1.697
1.655
1.658
2.97%
3.97%
6
Revenue
$3.097B
1.58%
1.00×
Cost of revenue
$2.168B
1.58%
1.00×
Operating expenses
$582.4M
1.57%
1.00×
Spread over hurdle
(3.82%)