0.901
Revenue$B
2.969
3.139
3.393
3.664
3.958
4.174
4.433
4.740
5.098
5.345
0.989
6.19%
6.44%
60
22.00
Revenue growth%
29.91
29.46
27.74
25.94
27.22
24.98
27.94
27.39
26.15
23.98
11.77
26.15
27.30
36
20.18
Gross margin%
6.66
7.55
4.79
2.38
0.55
0.40
1.34
3.85
2.86
0.40
12.71
1.34
2.62
51
17.23
Operating margin%
8.87
6.61
3.66
5.04
5.84
8.08
9.36
7.38
8.54
10.03
19.73
8.54
7.73
25
23.10
Net margin%
10.26
10.74
12.50
15.03
13.38
12.38
9.52
7.29
5.50
3.40
24.19
7.29
10.50
60
25.70
P/E ratio (avg)x
7.478
7.278
7.749
8.318
7.855
8.757
8.593
7.832
8.475
9.209
30.99
8.593
8.086
62
8.175
EV/EBITx
20.69
22.41
24.23
23.95
26.24
26.27
25.62
26.53
27.68
33.17
31.45
26.53
25.93
10
11.20
FCF yield (avg)%
11.39
10.52
11.93
10.91
13.78
12.85
12.66
15.22
16.19
14.66
28.28
14.66
12.75
41
19.53
FCF margin%
14.80
12.60
10.27
9.46
12.16
12.63
11.59
8.99
11.77
14.64
8.14
11.77
11.96
85
0.527
FCF / Net incomex
2.365
2.538
2.595
2.800
3.055
3.213
3.597
4.063
4.586
5.017
0.843
4.063
3.134
76
26.29
ROIC%
25.76
23.50
26.22
24.43
24.11
23.21
24.26
23.01
23.85
21.15
9.79
23.21
23.98
32
23.53
Return on equity%
1.83
1.16
0.57
0.40
0.40
0.40
0.40
0.98
2.91
1.56
6.27
0.98
0.77
20
25.38
Return on assets%
14.27
11.93
14.22
15.88
14.16
14.18
16.57
14.23
16.17
14.86
22.79
14.86
14.25
88
1.81
EPS$
3.51
4.12
4.25
4.14
4.33
4.61
5.46
6.32
6.42
6.94
1.91
9.87%
7.71%
—
20.06
EPS growth%
14.58
12.90
14.67
16.08
14.58
15.93
14.64
15.51
13.10
12.40
6.49
14.64
14.61
88
2.08
Bookvalue per sh$
2.41
2.41
2.77
3.00
3.41
3.73
3.94
4.17
4.15
4.01
1.10
3.31%
6.56%
—
0.62
FCF per share$
2.53
2.60
2.92
3.00
3.25
3.28
3.73
4.19
4.35
5.17
2.35
9.70%
7.29%
—
2.09
Dividend per sh$
4.55
4.48
5.06
5.77
5.66
5.78
6.77
6.80
6.67
7.06
3.68
4.55%
5.56%
—
9.90
Div yield (avg)%
30.07
31.81
29.51
27.64
29.86
31.29
31.01
28.30
27.49
27.74
27.66
28.30
29.69
82
3.06
Payout ratio%
27.49
29.83
28.73
27.96
26.12
25.80
28.37
27.61
27.53
26.05
21.43
27.53
27.57
5
0.594
Shares (diluted)B
0.819
0.843
0.858
0.870
0.895
0.866
0.822
0.947
0.976
1.092
0.576
4.07%
3.17%
41
18.10
Buyback yield%
30.05
31.81
28.88
27.84
29.41
28.04
27.89
28.08
28.86
28.95
20.05
28.08
28.87
65
1.532
D/E ratiox
0.284
0.294
0.310
0.358
0.377
0.353
0.399
0.440
0.433
0.500
1.128
0.433
0.368
73
0.779
Enterprise value$B
5.039
5.286
4.944
4.847
5.025
4.697
4.873
5.310
5.578
4.740
4.178
(1.16%)
(1.93%)
71
2.926
LT debt$B
2.445
2.536
2.507
2.565
2.208
2.210
2.348
2.320
2.160
2.079
3.852
(1.19%)
(1.46%)
44
Revenue
$5.345B
6.44%
1.00×
Cost of revenue
$2.714B
6.36%
0.99×
Operating expenses
$859.9M
6.74%
1.03×
Return on capital
132.60%
Spread over hurdle
125.81%