5.130
Revenue$B
6.647
6.625
6.885
7.171
7.315
7.371
7.455
7.428
7.577
7.694
5.569
1.02%
1.52%
7
25.72
Revenue growth%
19.32
19.00
19.64
22.32
23.57
24.62
23.76
21.33
22.18
21.15
8.66
22.18
21.76
77
10.72
Gross margin%
21.31
22.24
24.22
26.70
28.18
28.14
27.42
25.76
26.74
26.94
17.86
26.94
26.72
44
8.63
Operating margin%
26.46
26.37
25.62
28.13
29.84
27.36
29.27
29.43
29.92
28.44
13.49
29.27
28.29
79
8.85
Net margin%
26.07
28.73
29.13
31.04
30.42
33.10
35.93
38.22
36.38
35.12
29.61
35.93
32.07
23
9.213
P/E ratio (avg)x
6.305
6.422
5.511
4.674
4.597
4.454
4.303
4.633
4.557
3.984
34.26
4.454
4.615
55
30.39
EV/EBITx
40.75
40.20
46.82
52.77
58.38
62.62
62.07
64.47
71.30
80.61
8.788
64.47
60.22
27
5.79
FCF yield (avg)%
22.10
19.47
19.96
19.67
18.78
16.99
15.33
17.81
14.90
14.58
27.39
15.33
18.30
70
27.17
FCF margin%
13.05
16.05
13.78
11.85
11.50
8.95
9.43
11.66
13.79
12.95
3.35
11.66
12.40
50
0.994
FCF / Net incomex
0.297
0.285
0.317
0.335
0.360
0.335
0.311
0.290
0.295
0.273
1.288
0.295
0.304
51
5.60
ROIC%
18.52
15.76
17.78
14.80
12.08
13.64
12.25
12.23
14.69
11.89
22.11
12.25
14.16
9
20.05
Return on equity%
30.40
28.89
28.56
28.95
30.59
32.97
30.70
29.29
29.09
29.28
4.68
29.29
29.29
27
16.78
Return on assets%
30.01
30.35
28.53
27.41
29.40
27.21
24.40
22.07
19.89
18.83
23.50
22.07
27.31
49
5.41
EPS$
3.48
3.65
3.80
3.96
4.60
4.78
4.57
5.01
5.78
6.46
5.84
7.04%
7.68%
—
16.62
EPS growth%
17.76
16.03
13.81
13.28
13.87
16.30
18.32
15.32
18.22
19.28
23.55
18.22
16.17
72
2.80
Bookvalue per sh$
6.03
5.83
6.61
7.28
7.10
6.87
6.61
6.54
7.29
8.18
4.99
2.87%
3.85%
—
0.92
FCF per share$
1.03
0.99
1.03
0.95
0.86
0.78
0.72
0.71
0.65
0.63
2.43
(6.05%)
(5.88%)
—
4.36
Dividend per sh$
3.85
3.62
3.22
2.93
2.71
2.57
2.49
2.16
2.01
1.83
0.78
(7.53%)
(6.65%)
—
3.16
Div yield (avg)%
17.24
20.18
22.45
22.21
21.35
19.19
19.61
17.07
14.39
15.86
14.34
17.07
19.40
56
22.56
Payout ratio%
27.44
25.40
25.41
24.02
23.95
22.73
24.08
26.40
28.66
27.78
27.09
26.40
25.40
87
0.799
Shares (diluted)B
1.313
1.361
1.456
1.538
1.686
1.745
1.898
1.854
2.067
2.343
0.823
6.80%
7.42%
77
3.48
Buyback yield%
19.40
19.32
20.23
20.43
21.29
19.15
17.30
18.50
18.44
20.94
3.93
18.50
19.36
8
0.585
D/E ratiox
1.551
1.688
1.756
1.826
2.123
2.227
2.420
2.697
2.677
2.829
1.103
2.677
2.175
81
0.873
Enterprise value$B
1.845
1.928
2.038
1.924
2.049
2.205
2.221
2.223
2.016
1.915
7.396
(1.35%)
0.30%
22
4.189
LT debt$B
3.063
3.491
3.703
3.729
4.117
4.171
4.007
4.309
4.257
4.097
0.342
(0.10%)
2.89%
41
Revenue
$7.694B
1.52%
1.00×
Cost of revenue
$4.251B
1.40%
0.99×
Operating expenses
$1.503B
1.79%
1.03×
Goodwill & intangibles
18.06%
Property and equipment
16.08%
Spread over hurdle
41.99%