0.463
Revenue$B
1.104
1.185
1.300
1.396
1.533
1.680
1.865
2.046
2.189
2.341
0.513
8.84%
8.91%
17
27.67
Revenue growth%
15.51
17.92
20.65
21.46
21.36
20.17
17.44
18.16
19.61
21.38
23.25
19.61
19.89
49
23.99
Gross margin%
19.15
18.72
18.47
16.34
17.33
14.57
15.27
12.92
15.28
15.63
29.07
15.27
15.98
9
7.04
Operating margin%
20.10
19.59
19.21
16.68
17.64
19.18
17.64
20.10
19.27
17.89
27.29
19.18
19.19
47
23.19
Net margin%
28.25
30.98
33.69
30.86
29.72
28.54
30.13
32.38
29.73
30.85
7.65
30.13
30.49
68
12.55
P/E ratio (avg)x
20.01
18.77
19.96
18.13
16.67
16.19
15.58
14.65
13.12
13.61
24.96
14.65
16.43
20
27.47
EV/EBITx
29.92
31.34
34.21
35.77
38.78
45.57
53.94
60.76
67.61
68.06
36.75
60.76
42.18
78
19.19
FCF yield (avg)%
18.14
18.89
18.38
19.67
19.70
22.29
20.82
19.92
17.81
19.77
25.43
19.92
19.69
43
28.16
FCF margin%
19.84
16.89
15.50
13.37
12.11
14.11
12.56
12.68
9.85
9.55
21.30
12.56
13.02
40
0.322
FCF / Net incomex
0.548
0.581
0.558
0.561
0.647
0.680
0.734
0.833
0.941
1.047
0.330
0.833
0.664
37
13.33
ROIC%
26.60
23.70
21.40
19.28
16.55
15.48
15.68
18.05
19.09
21.00
12.05
18.05
19.19
32
3.84
Return on equity%
7.99
7.46
10.18
11.62
10.92
13.55
14.31
16.14
14.28
15.86
8.56
14.31
12.59
59
16.65
Return on assets%
25.93
25.27
26.97
26.23
27.26
26.02
26.40
25.03
27.24
27.37
15.21
26.40
26.31
11
60.81
EPS$
37.11
39.68
39.84
46.99
46.01
52.88
61.20
62.44
66.68
75.47
64.51
10.41%
8.04%
—
13.89
EPS growth%
22.86
23.56
25.51
27.49
25.27
26.17
26.98
29.46
30.23
27.76
5.04
27.76
26.57
38
38.19
Bookvalue per sh$
57.67
58.89
59.35
57.96
65.17
66.65
66.60
63.31
65.93
60.64
54.52
(1.43%)
1.57%
—
56.21
FCF per share$
45.11
44.00
41.25
39.86
43.15
37.78
33.73
31.84
32.52
29.35
56.09
(7.42%)
(5.52%)
—
49.35
Dividend per sh$
60.84
64.13
68.53
81.48
96.93
107.88
107.74
116.97
122.09
129.50
48.82
5.96%
7.54%
—
11.23
Div yield (avg)%
26.18
27.52
28.12
25.34
26.01
23.17
21.50
22.91
25.88
27.24
23.46
23.17
25.95
32
15.89
Payout ratio%
4.41
2.73
0.77
0.40
0.40
0.40
2.15
5.11
5.04
3.95
27.35
3.95
2.44
41
12.86
Shares (diluted)M
18.74
20.55
22.07
22.22
23.15
26.31
28.38
29.49
30.04
32.79
12.92
7.21%
7.15%
34
9.22
Buyback yield%
19.68
18.01
15.28
13.54
14.20
11.62
14.05
14.66
16.11
19.00
21.37
14.66
14.97
73
1.779
D/E ratiox
0.107
0.117
0.132
0.121
0.118
0.132
0.133
0.122
0.116
0.117
1.709
0.122
0.120
63
0.958
Enterprise value$B
1.755
1.798
1.632
1.706
1.816
1.740
1.786
1.967
2.126
2.129
0.815
3.23%
2.57%
92
0.525
LT debt$B
2.983
3.099
3.390
3.758
4.016
4.489
5.183
5.930
5.682
6.711
1.764
10.82%
9.26%
43
Revenue
$2.341B
8.91%
1.00×
Cost of revenue
$1.395B
9.14%
1.02×
Operating expenses
$366.9M
8.22%
0.94×
Goodwill & intangibles
21.62%
Spread over hurdle
65.59%